Item 9A. Controls and Procedures
ITEM
9A. CONTROLS AND PROCEDURES.
Disclosure
Controls and Procedures
Based
on an evaluation as of the date of the end of the period covered by this report, the Company’s Chief Executive Officer and Interim
Chief Financial Officer conducted an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls
and procedures, as required by Rule 13a-15 of the Securities Exchange Act of 1934, as amended (the “ Exchange Act ”).
Based on that evaluation, the Company’s Chief Executive Officer and Interim Chief Financial Officer concluded that, because of
the disclosed material weaknesses in the Company’s internal control over financial reporting, the Company’s disclosure controls
and procedures were ineffective as of the end of the period covered by this report to ensure that information required to be disclosed
by the Company in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported
within the time periods specified by the SEC’s rules and forms.
Disclosure
controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in the
Company’s reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time periods
specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures
designed to ensure that information required to be disclosed in the Company’s reports filed under the Exchange Act is accumulated
and communicated to management, including the Company’s Chief Executive Officer and the Company’s Interim Chief Financial
Officer, to allow timely decisions regarding required disclosure.
34
Management’s
Annual Report on Internal Control Over Financial Reporting
Management
is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Exchange Act Rule 13a-15(f).
Management conducted an evaluation of the effectiveness of the internal control over financial reporting as of December 31, 2025, using
the criteria established in Internal Control – Integrated Framework (2013 framework) issued by the Committee of Sponsoring
Organizations of the Treadway Commission (“ COSO ”). Because of its inherent limitations, internal control over financial
reporting may not prevent or detect misstatements. 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.
A
material weakness is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood that
a material misstatement of the annual or interim financial statements will not be prevented or detected. As a result of its assessment,
management has determined that there is a material weakness due to the lack of segregation of duties and, due to this material weakness,
management concluded that, as of December 31, 2025 and 2024, the Company’s internal control over financial reporting was ineffective.
This material weakness has the potential of adversely impacting the Company’s financial reporting process and the Company’s
financial reports. Because of this material weakness, management also concluded that the Company’s disclosure controls and procedures
were ineffective as of December 31, 2025 and 2024. The Company has engaged the services of both internal accounting and tax providers
to resolve this material weakness.
Attestation
Report of Registered Public Accounting Firm
This
Annual Report does not include an attestation report of our registered independent public accounting firm regarding internal control
over financial reporting pursuant to SEC rules for smaller reporting companies 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 control over financial reporting that occurred during the Company’s last fiscal
quarter (the Company’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely
to materially affect, the Company’s internal control over financial reporting.
The
term “internal control over financial reporting” is defined as a process designed by, or under the supervision of, the registrant’s
principal executive and principal financial officers, or persons performing similar functions, and effected by the registrant’s
board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles and includes
those policies and procedures that:
(a)
Pertain
to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets
of the registrant;
(b)
Provide
reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with
generally accepted accounting principles, and that receipts and expenditures of the registrant are being made only in accordance
with authorizations of management and directors of the registrant; and
(c)
Provide
reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the registrant’s
assets that could have a material effect on the financial statements.
ITEM
9B. OTHER INFORMATION.
During
the quarter ended December 31, 2025, none of our directors or executive officers adopted or terminated a Rule 10b5-1 trading plan or
a non-Rule 10b5-1 trading arrangement (as defined in Item 408(c) of Regulation S-K).
Item
9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS
Not
applicable.
35
PART
III
ITEM
10. DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE.
The
Company’s current directors and executive officers are as follows:
NAME
AGE
POSITION
Michael
K. Korenko
80
Chief
Executive Officer and Director
Brad
Allan Weeks
44
President
Michael
Pollack
59
Interim
Chief Financial Officer
David
J. Swanberg
69
Chief
Operating Officer
Carlton
M. Cadwell
81
Chairman
of the Board and Secretary
Term
of Office
All
the Company’s directors hold office until the next annual meeting of the stockholders or until their successors is elected and
qualified. The Company’s executive officers are appointed by the Company’s board of directors and hold office until their
resignation, removal, death or retirement.
Background
and Business Experience
The
business experience during the past five years of each of the Company’s directors and executive officers is as follows:
Dr.
Michael K. Korenko , Chief Executive Officer of the Company since December 2016, and a member of the Board of Directors since
August 2017, joined the Company as an Advisor to the Board of the Company during 2009, served as member of the Board from May 2009 to
March 2010 and served as President from December 2016 to September 2025. Dr. Korenko has also served on the Hanford Advisory Board since
2009. Dr. Korenko served as Business Development Manager for Curtiss-Wright from 2006 to 2009, as Chief Operating Officer for Curtiss-Wright
from 2000 to 2005 and was Executive Vice President of Closure for Safe Sites of Colorado at Rocky Flats from 1994 to 2000. Dr. Korenko
served as Vice President of Westinghouse from 1987 to 1994 and was responsible for the 300 and 400 areas, including the Fast Flux Testing
Facility (“ FFTF ”) and all engineering, safety analysis, and projects for the Hanford site.
Dr.
Korenko is the author of 28 patents and has received many awards, including the National Energy Resources Organization Research and Development
Award, the U.S. Steelworkers Award for Excellence in Promoting Safety, and the Westinghouse Total Quality Award for Performance Manager
of the Year. Dr. Korenko has a Doctor of Science from MIT, was a NATO Postdoctoral Fellow at Oxford University, and was selected as a
White House Fellow for the Department of Defense, reporting to Secretary Cap Weinberger.
Dr.
Korenko brings to the Board over nine years’ experience working with and advising various small businesses, including companies
involved in turnarounds. Dr. Korenko has also been involved as an advisor to the Company since 2009 in the development of medical isotopes.
Dr.
Korenko was selected as President and CEO of Advanced Medical Isotopes (Vivos Inc) on December 14, 2016. Since then, has been credited
with turning around the financial health and reputation of the Company, completing the product development, obtaining the device classification
for animal therapy, and for setting the stage to obtaining IDE approval for human therapy.
Brad
Allan Weeks , President of the Company since September 2025, is a seasoned leader with extensive experience in the medical device
and biotechnology sectors. As President Brad plays a pivotal role in business development, team expansion, and strategic partnerships,
contributing to the Company’s growth in targeted cancer therapies that deliver radioactive agents directly to tumors while minimizing
damage to healthy tissue. Brad has built a distinguished career in healthcare innovation, holding leadership positions at organizations
focused on advancing medical technologies and patient outcomes. His expertise includes forging international collaborations, such as
recent engagements in India. Passionate about groundbreaking solutions that improve lives, Brad is actively involved in promoting the
Company’s mission to revolutionize oncology through safer, more effective radionuclide therapies. Mr. Weeks holds a Master of Business
Administration (MBA) with a focus on Technology Management.
36
Michael
Pollack CPA, the Interim Chief Financial Officer, joined the Company as interim Chief Financial Officer in December 2018. Mr.
Pollack has been a partner in a certified public accounting firm for the past fifteen years and specializes in accounting and auditing
for small public companies. Mr. Pollack has approximately 30 years of experience in public accounting and consulting to over 100 publicly
traded and 250 private companies. Mr. Pollack has also held CFO and Controller positions in an array of industries. Mr. Pollack graduated
from the University of Maryland with a Bachelor of Arts in Economics. Mr. Pollack is a member of the American Institute of Certified
Public Accountants, as well as licensed to practice in New Jersey, and New York.
David
J. Swanberg, M.S., P.E., Chief Operating Officer since September 2025, has over 35 years’ experience in Radiochemical Processing,
Medical Isotope Production, Nuclear Waste Management, Materials Science, Regulatory Affairs, and Project Management. He has worked in
diverse organizations ranging from small start-up businesses to corporations with multi-billion-dollar annual revenues. Most recently,
he served as Technology Development Project Manager for Washington River Protection Solutions, from 2010 to 2024. Prior to 2010, she
served as Senior Chemical/Environmental Engineer for Science Applications International Corporation since 2008. He has also previously
served as Executive Vice President of Operations for IsoRay Medical Inc. managing day-to-day operations, R&D, and New Product Development.
Mr. Swanberg was a co-founder of IsoRay and led the initial Cs-131 brachytherapy seed product development, FDA 510(k) submission/clearance,
and NRC Sealed Source review and registration. He led the radiation dosimetry evaluations to meet American Association of Physicists
in Medicine guidelines and is a current member of the AAPM. Mr. Swanberg served on the IsoRay Board of Directors and participated in
several capital financing rounds totaling over $30.0 million. Mr. Swanberg has been actively engaged with the Company in his previous
role as Chief Technical Manager since 2017. He has been integrally involved in product development, production, user training, regulatory
submissions, and intellectual property development. He holds a BA in Chemistry from Bethel University (MN) and an MS in Chemical Engineering
from Montana State University. He has numerous technical publications and holds several patents.
Mr.
Swanberg has over 35 years’ experience in Radiochemical Processing, Medical Isotope Production, Nuclear Waste Management, Materials
Science, Regulatory Affairs, and Project Management. He has worked in diverse organizations ranging from small start-up businesses to
corporations with multi-billion-dollar annual revenues. Most recently, he served as Technology Development Project Manager for Washington
River Protection Solutions, from 2010 to 2024. Prior to 2010, she served as Senior Chemical/Environmental Engineer for Science Applications
International Corporation since 2008. He has also previously served as Executive Vice President of Operations for IsoRay Medical Inc.
managing day-to-day operations, R&D, and New Product Development. Mr. Swanberg was a co-founder of IsoRay and led the initial Cs-131
brachytherapy seed product development, FDA 510(k) submission/clearance, and NRC Sealed Source review and registration. He led the radiation
dosimetry evaluations to meet American Association of Physicists in Medicine guidelines and is a current member of the AAPM. Mr. Swanberg
served on the IsoRay Board of Directors and participated in several capital financing rounds totaling over $30.0 million. Mr. Swanberg
has been actively engaged with the Company in his previous role as Chief Technical Manager since 2017. He has been integrally involved
in product development, production, user training, regulatory submissions, and intellectual property development. He holds a BA in Chemistry
from Bethel University (MN) and an MS in Chemical Engineering from Montana State University. He has numerous technical publications and
holds several patents.
Carlton
M. Cadwell , Chairman of the Board and Secretary since December 2016, joined the Company as a director in 2006. Dr. Cadwell
brings over 30 years of experience in business management, strategic planning, and implementation. He co-founded Cadwell Laboratories,
Inc. in 1979 and has served as its President since its inception. Cadwell Laboratories, Inc. is a major international provider of neurodiagnostic
medical devices. After receiving his bachelor’s degree from the University of Oregon in 1966 and a doctoral degree from the University
of Washington in 1970, he began his career serving in the United States Army as a dentist for three years. From 1973 to 1980, Dr. Cadwell
practiced dentistry in private practice and since has started several businesses.
Mr.
Cadwell brings to the Board over ten years of service on the Board and over forty-five years of experience as a successful entrepreneur,
as well as medical expertise.
Significant
Consultants
Fredrick
Swindler is the Quality Assurance Manager for Vivos Inc. Fred provides expertise in quality assurance and regulatory affairs
in the medical device industry specific emphasis in development and auditing of quality systems as well as product submissions. Fred
holds an MBA and brings over 55 years of extensive experience to the Company.
37
Medical
and Veterinarian Advisory Boards
Dr.
Barry D. Pressman MD, FACR - Chairman Medical Advisory Board. Dr. Pressman is Professor and Chairman of the S. Mark Taper Foundation
Imaging Centre and Department, and Chief of the Section of Neuroradiology and Head and Neck Radiology at Cedars-Sinai Medical Center,
located in Los Angeles, California.
Dr.
Pressman is a past President of The American College of Radiology, the Western Neuroradiological Society, as well as past President of
the California Radiological Society. Currently he is a member of the American Society of Neuroradiology and the American Society of Pediatric
Neuroradiology.
Dr.
Pressman earned his medical degree Cum Laude from Harvard Medical School after graduating Summa Cum Laude from Dartmouth College. After
a surgical internship at Harvard’s Peter Bent Brigham Hospital in Boston, he completed a diagnostic radiology residency at Columbia-Presbyterian
Medical Center in New York and a Neuroradiology fellowship at George Washington University Hospital. During this period, he wrote many
original papers for Computer Tomography (CT).
Dr.
Albert S. DeNittis MD, MS, FCPP - Medical Advisory Board. Dr. Albert S. DeNittis is currently is the Chief of Radiation Oncology
at Lankenau Medical Center and Clinical Professor at Lankenau Institute for Medical Research in Wynnewood, Pennsylvania, and the Director
of Radiation Oncology at Brodesseur Cancer Center in New Jersey. He is also the Principal Investigator and in charge of a grant awarded
by the NIH for its National Cancer Oncology Research Program (NCORP) at Main Line Health. Dr. DeNittis’ practice experience includes
image-guided radiosurgery, stereotactic body radiation therapy (SBRT), intensity modulated radiation therapy (IMRT), image guided radiation
therapy (IGRT), high-dose rate (HDR) precision radionuclide therapy, cranial and extracranial stereotactic radiosurgery, respiratory
gating, and Cyberknife.
Dr.
DeNittis has served on numerous regional, national and government committees related to key issues in Dr. DeNittis earned a BA and a
MS at Rutgers University and a MD from the Robert Wood Johnson Medical School at the University of Medicine and Dentistry of New Jersey.
He completed postdoctoral training internships and residency at the Department of Radiation Oncology at the Hospital of the University
of Pennsylvania. Dr. DeNittis is board certified by the American Board of Radiology and Licensed in New Jersey and Pennsylvania.
Dr.
Beau Toskich, MD , FCPP - Medical Advisory Board . Dr. Toskich is currently Mayo Clinic Senior Associate Consultant,
Vascular and Interventional Radiology, Mayo Clinic, Florida Campus, Board Certified Diagnostic Radiology, Vascular and Interventional
Radiology, and Nuclear Regulatory Commission Authorized User
Dr.
Richard Weller, DVM, DACVIM (Internal Medicine; Oncology) DipMS - Veterinary Medicine Advisory Board Chairman . Prior to his retirement
in 2014, Dr. Weller was a Senior Program Manager in the Radiation Biology Group of the Biological Sciences Division at Pacific Northwest
National Laboratory (PNNL), where he was involved in the development of RadioGel. A 1973 graduate of Washington State University. Dr.
Weller has extensive experience in designing and executing clinical studies, treatment planning, mechanisms of carcinogenesis, radiation
biology, targeted delivery systems for chemotherapeutic and radio-therapeutic agents, bio-markers of disease, and comparative oncology;
as well as over 30 years of experience developing and using animal models, including the use of spontaneous tumors in companion animals,
for bio-medical applications.
Dr.
Weller is board-certified by the American College of Veterinary Internal Medicine in Internal Medicine (1980) and Oncology (1987), Past
Chairperson of the Organizing Committee for the Specialty of Veterinary Medical Oncology, Past Chairperson of the Board of Regents of
the American College of Veterinary Internal Medicine, Past President of the Board of Regents of the American College of Veterinary Internal
Medicine, Past President of the Specialty of Oncology, and a Charter Member of the Veterinary Cancer Society which he served as Treasurer
for 16 years. He is an Honorary Professor of the Institute of Veterinary Medicine in Kyiv, Ukraine. Dr. Weller has lectured and trained
veterinarians worldwide and has authored or co-authored over 250 articles, technical reports, book chapters, and presentations in his
fields of expertise.
Dr.
John Heindrick, DVM - Veterinary Medicine Advisory Board Member – Dr. Heindrick is a recently retired co-owner of VCA Ventana
Animal Hospital in Albuquerque NM. He brings practical experience in veterinary medicine and has accompanied us at our conference booths.
38
Section
16(a) Beneficial Ownership Reporting Compliance
Section
16(a) of the Securities Exchange Act of 1934 requires the Company’s executive officers, directors and persons who own more than
10% of the Company’s common stock to file with the SEC initial reports of beneficial ownership on Form 3, changes in beneficial
ownership on Form 4, and an annual statement of beneficial ownership on Form 5. Such executive officers, directors and greater than 10%
stockholders are required by SEC rules to furnish the Company with copies of all such forms that they have filed.
Based
solely on its review of such forms filed with the SEC and received by the Company and representations from certain reporting persons,
the Company believes that all reports required to be filed by each of each of its executive officers, directors and 10% stockholders
were filed during the year ended December 31, 2025 and that such reports were timely.
Code
of Ethics
The
Company’s Board of Directors has not adopted a code of ethics that applies to the principal executive officer, principal financial
officer, principal accounting officer or controller, or persons performing similar functions, because of the Company’s limited
number of executive officers and employees that would be covered by such a code and the Company’s limited financial resources.
The Company anticipates that it will adopt a code of ethics after it increases the number of executive officers and employees and obtain
additional financial resources.
Audit
Committee and Audit Committee Financial Expert
As
of the date of this Annual Report, the Company has not established an audit committee, and therefore, the Company’s full board
of directors performs the functions that customarily would be undertaken by an audit committee. The Company’s Board of Directors
during 2025 and 2024 was comprised of two directors, one of whom the Company had determined satisfied the general independence standards
of the NASDAQ listing requirements.
The
Company’s Board of Directors has determined that none of its current members qualifies as an “audit committee financial expert,”
as defined by the rules of the SEC. In the future, the Company intends to establish board committees and to appoint such persons to those
committees as are necessary to meet the corporate governance requirements imposed by a national securities exchange, although it is not
required to comply with such requirements until the Company elects to seek listing on a national securities exchange.
Board
of Directors; Attendance at Meetings
The
Board held three meeting and acted by unanimous written consent three time during the year ended December 31, 2025. The Board held no
meetings and acted by unanimous written consent two times during the year ended December 31, 2024. We have no formal policy with respect
to the attendance of Board members at annual meetings of shareholders but encourage all incumbent directors and director nominees to
attend each annual meeting of shareholders.
ITEM
11. EXECUTIVE COMPENSATION.
Summary
Compensation Table
The
following table sets forth the compensation paid to the Company’s Chief Executive Officer and those executive officers that earned
in excess of $100,000 during the year ended December 31, 2025 (collectively, the “Named Executive Officers ”):
Name and Principal Position
Year
Salary ($)
Bonus ($)
Stock Awards ($) (1)
Option Awards ($) (1)
Total ($)
Dr. Michael K. Korenko
2025
$ 307,320
$ 40,000
$ -
$ -
$ 347,320
CEO and Director
2024
$ 295,500
$ 40,000
$ -
$ -
$ 335,500
Brad Weeks
2025
$ 181,500
$ -
$ 12,000
$ -
$ 193,500
President
2024
$ 155,764
$ -
$ -
$ -
$ 155764
Dave Swanberg
2025
$ 132,125
$ -
$ 12,000
$ -
$ 145,125
Chief Operating Officer
2024
$ 111205
$ -
$ -
$ -
$ 111,205
(1)
The
amounts in this column represent the grant date fair value of stock option awards, computed in accordance with FASB ASC Topic 718.
39
Narrative
Disclosure to Summary Compensation Table
Dr.
Michael K. Korenko. On October 24, 2018, Mr. Korenko entered into an employment agreement with the Company (the “ Old Employment
Agreement” ), which was scheduled to terminate on December 31, 2019. On June 4, 2019, the Company entered into an Executive
Employment Agreement (“ Korenko Employment Agreement ”) with Dr. Michael K. Korenko, the Company’s Chief Executive
Officer. The employment term under the Korenko Employment Agreement commenced with an effective date of June 11, 2019 and expires on
December 31, 2020, and December 31 of each successive year if the Korenko Employment Agreement is extended, unless terminated earlier
as set forth in the Korenko Employment Agreement. The Company on December 31, 2020 extended this agreement through December 31, 2021
while renegotiating terms of a new employment agreement. On May 3, 2021, the Company and the Chief Executive Officer agreed the terms
of a new employment agreement with an effective date of January 1, 2021 that has a term of three years and expired December 31, 2023.
On December 19, 2023, the Company renewed the employment agreement for a term of two years expiring December 31, 2025.
Under
the terms of the Employment Agreement effective January 1, 2024, the Company shall pay to Dr. Korenko a base compensation of $295,500.
In addition, there is a discretionary bonus to be earned in the amount of $10,000 per quarter upon the satisfaction of conditions to
be determined by the Board of Directors of the Company. In addition, the Company granted Dr. Korenko 20,000,000 restricted stock units
on January 1, 2024 that vest over the two-year period.
Brad
Allen Weeks . On September 15, 2025, Mr. Weeks entered into an employment agreement with the Company (the “ Weeks Employment
Agreement ”). The Weeks Employment Agreement provides that Mr. Weeks shall serve as President of the Company for a term effective
September 1, 2025, ending on December 31, 2027, which term may be extended by written agreement of both parties. Pursuant to the Weeks
Employment Agreement, Mr. Weeks shall receive: (i) an annual base salary of $192,000; (ii) a monthly grant of $3,000 in shares common
stock of the Company at the end of each fiscal quarter based on the closing price of the Company’s common stock at the end of such
fiscal quarter; and (iii) customary benefits and reimbursement for reasonable out-of-pocket business expenses. The Weeks Employment Agreement
also provides customary provisions relating to, among other things, clawback rights, confidentiality, non-competition, and non-solicitation.
David
J. Swanberg . On September 15, 2025, Mr. Swanberg entered into an executive consulting agreement withthe Company (the “ Consulting
Agreement ”). The Consulting Agreement provides that Mr. Swanberg shall serve as Chief Operating Officer for a term effective
September 1, 2025, ending on December 31, 2028, which term may be extended by written agreement of both parties. Pursuant to the Agreement,
Mr. Swanberg shall receive: (i) compensation for consulting a rate of $12,000 per month; and (ii) a monthly grant of $3,000 in shares
common stock of the Company at the end of each fiscal quarter based on the closing price of the Company’s common stock at the end
of such fiscal quarter. The Consulting Agreement also provides customary provisions relating to, among other things, confidentiality,
non-competition, and non-solicitation.
Outstanding
Equity Awards at Fiscal Year-End Table
As
of December 31, 2025, there were no outstanding equity awards held by the Company’s Named Executive Officers
Compensation
of Directors
During
the year ended December 31, 2025, the Company’s non-employee directors were not paid any compensation.
There
are no employment contracts or compensatory plans or arrangements with respect to any director that would result in payments by the Company
to such person because of his or her resignation as a director or any change in control of the Company.
Compensation
Committee Interlocks and Insider Participation
None
of our officers currently serves, or has served during the last completed fiscal year, on the compensation committee or board of directors
of any other entity that has one or more officers serving as a member of our Board of Directors.
40
ITEM
12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
The
following tables sets forth, as of March 30, 2026, the number of shares of our Common Stock, Series A Convertible Preferred, Series
B Convertible Preferred, and Series C Convertible Preferred beneficially owned by the following persons:
(i)
all
persons the Company knows to be beneficial owners of at least 5% of the Company’s common stock;
(ii)
the
Company’s current directors;
(iii)
the
Company’s current executive officers; and
(iv)
all
current directors and executive officers as a group.
Beneficial
Ownership of Common Stock
Applicable
percentage is based on 482,688,356 shares of Common Stock outstanding as of March 30, 2026. In computing the percentage of shares
of common stock beneficially owned, we deemed to be outstanding all shares of Common Stock subject to options or warrants held by that
person or entity that are currently exercisable or exchangeable or that will become exercisable or exchangeable within 60 days of March 30, 2026.
Name and Address of Beneficial Owner (1)
Amount and Nature of Beneficial Ownership (2)
Percent of Class
Named Executive Officers and Directors:
Michael K. Korenko (3)
15,435,090
3 %
Brad Weeks
-
*
Dave Swanberg
-
*
Carlton M. Cadwell (4)
15,433,891
3 %
Michael Pollack
-
*
All executive officers and directors as a group (3 individuals)
30,868,981
6 %
*
Less than 1%
(1)
The
address of each of the beneficial owners above is c/o Vivos Inc, 1030 N Center Parkway, Kennewick, WA 99352, except that the address
of the Cadwell Family Irrevocable Trust (the “ Cadwell Trust” ) is 909 North Kellogg Street, Kennewick, WA 99336.
(2)
In
determining beneficial ownership of the Company’s common stock as of a given date, the number of shares shown includes shares
of common stock which may be acquired upon exercise of the common stock equivalents within 60 days of that date. In determining the
percent of common stock owned by a person or entity on February 13, 2026, (a) the numerator is the number of shares of the class
beneficially owned by such person or entity, including shares which may be acquired within 60 days on exercise of the common stock
equivalents, and (b) the denominator is the sum of (i) the total shares of common stock outstanding on February 13, 2026, and (ii)
the total number of shares that the beneficial owner may acquire upon conversion of the common stock equivalents. Subject to community
property laws where applicable, the Company believes that each beneficial owner has sole power to vote and dispose of its shares,
except that under the terms of the Cadwell Trust, Dr. Cadwell does not have or share voting or investment power over the shares beneficially
owned by the Cadwell Trust.
(3)
Includes
55,000,000 shares issuable for vested RSUs.
(4)
Includes
1,136,137 shares issuable upon conversion of Series A Preferred; and 4,816,275 shares issuable upon conversion of Series C Preferred,
26,912 shares held by the Cadwell Family Irrevocable Trust, of which Mr. Cadwell is a trustee, and 2,316,830 shares of common stock
issued to AMIC Gift, LLC, an LLC controlled by Mr. Cadwell and his wife.
41
Beneficial
Ownership of Series A Convertible Preferred Stock
As
of March 30, 2026, there were 2,071,007 shares of Series A Preferred issued and outstanding, convertible into 2,588,758 shares of
the Company’s common stock. Applicable percentage is based on 2,071,007 shares of Series A Preferred outstanding as of March 30, 2026.
Name and Address of Beneficial Owner (1)(2)
Amount and Nature of Beneficial Ownership (3)
Percent of Class
Named Executive Officers and Directors:
Carlton M. Cadwell
1,057,219
51.05 %
All Current Directors and Executive Officers as a group (1 individual) (3)
1,057,219
51.05 %
5%+ Stockholders:
L. Bruce Jolliff
197,979
9.56 %
Stoel Rives
133,333
6.44 %
(1)
The
address of each of the beneficial owners above is c/o Vivos Inc, 1030 N Center Parkway, Kennewick, WA 99352, except that the address
of (i) the Cadwell Family Irrevocable Trust (the “ Cadwell Trust ”) is 909 North Kellogg Street, Kennewick, WA 99336;
(ii) L. Bruce Jolliff is 206 N 41st St. Unit 1, Yakima, WA 98901; and (iii) Stoel Rives is One Union Square, 600 University Street,
Suite 3600, Seattle, WA 98101.
(2)
Executive
Officers and Directors of the Company that do not hold any Series A Convertible Preferred have been omitted from this table.
(3)
Subject
to community property laws where applicable, the Company believes that each beneficial owner has sole power to vote and dispose of
its shares, except that Dr. Cadwell under the terms of the Cadwell Trust does not have or share voting or investment power over the
Series A Convertible Preferred beneficially owned by the Cadwell Trust.
(4)
Includes
148,309 shares held by the Cadwell Family Irrevocable Trust, of which. Mr. Cadwell is a Trustee.
Beneficial
Ownership of Series B Convertible Preferred Stock
As
of March 30, 2026, there were 363 shares of Series B Preferred issued and outstanding, convertible into 4,538 shares of the Company’s
common stock. Applicable percentage is based on 363 shares of Series B Preferred outstanding as of March 30, 2026.
Name and Address of Beneficial Owner (1)
Amount and Nature of Beneficial Ownership (2)
Percent of Class
5%+ Stockholders:
Firstfire Global Opportunities Fund (1)
363
100 %
*
Less than 1%
(1)
None
of the Company’s named executive officers or directors hold any shares of the Company’s Series B Convertible Preferred,
and they have therefore been omitted from this table. The address of the beneficial owners is as follows: (i) Firstfire Global Opportunities
Fund, 1040 1st Avenue, STE 190, New York, NY 10022
(2)
Subject
to community property laws where applicable, the Company believes that each beneficial owner has sole power to vote and dispose of
its shares.
42
Beneficial
Ownership of Series C Convertible Preferred Stock
As
of March 30, 2026, there were 385,302 shares of Series C Preferred issued and outstanding, convertible into 4,816,275 shares of the
Company’s common stock. Applicable percentage is based on 385,302 shares of Series C Preferred outstanding as of March 30, 2026.
Name and Address of Beneficial Owner (1)
Amount and Nature of Beneficial Ownership (2)
Percent of Class
Carlton M. Cadwell
385,302
100 %
All Current Directors and Executive Officers as a group (3 individuals) (3)
385,302
100 %
(1)
The
address of each of the beneficial owners above is c/o Vivos Inc, 1030 N Center Parkway, Kennewick, WA 99352.
(3)
Executive
Officers and Directors of the Company that do not hold any Series C Convertible Preferred have been omitted from this table.
Changes
in Control
The
Company does not know of any arrangements, including any pledges of the Company’s securities that may result in a change in control
of the Company.
ITEM
13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
Indebtedness
from Related Parties
There
has been no indebtedness from related parties for the years ended December 31, 2025 and 2024, except for a brief period in December 2024
in the amount of $40,949.
Independent
Directors
The
Company’s common stock is traded on the OTCQB Marketplace, which does not impose any independence requirements on the Board of
Directors or the board committees of the companies whose stock is traded on that market. The Company has decided to adopt the independence
standards of the Nasdaq listing rules in determining whether the Company’s directors are independent. Generally, under those rules
a director does not qualify as an independent director if the director or a member of the director’s immediate family has had in
the past three years certain relationships or affiliations with the Company, the Company’s auditors, or other companies that do
business with the Company. The Company’s Board of Directors has determined that Mr. Cadwell is qualified as an independent director
under those Nasdaq rules, and accordingly, would have been qualified under those rules to serve on a compensation committee or a nominating
committee, if the Company had established such committees of the Company’s Board of Directors. Dr. Korenko is not an independent
director due to his employment by the Company as an executive officer.
ITEM
14. PRINCIPAL ACCOUNTANT FEES AND SERVICES.
Audit
Fees
The
aggregate fees incurred by the Company’s principal accountant for the audit of the Company’s annual financial statements,
review of financial statements included in the quarterly reports and other fees that are normally provided by the accountant in connection
with statutory and regulatory filings or engagements for the years ended December 31, 2025 and 2024 were $42,400 and $38,500, respectively,
all of which was paid to Fruci & Associates II, PLLC.
Audit
Related Fees
The
aggregate fees billed for professional services that are reasonably related to the performance of the audit or review of the
Company’s financial statements but are not reported “Audit Fees” for the years ended December 31, 2025 and 2024 in
the amounts of $0 and $4,500, respectively. All services performed by the Company’s Registered Public Accounting Firm, Fruci
& Associates II, PLLC have been pre-approved by the Company’s Board of Directors.
Tax
Fees
The
aggregate fees billed for professional services rendered by principal accountant for tax compliance, tax advice and tax planning during
the years ended December 31, 2025 and 2024 were $4,350 and $3,850, respectively, all of which was paid to Fruci & Associates
II, PLLC.
All
Other Fees
All
other fees include fees billed for products or services provided by the Company’s principal accountant during the years ended December
31, 2025 and 2024 other than those described above. During the years ended December 31, 2025 and 2024, there were no such fees billed
by Fruci & Associates II, PLLC.
43
PART
IV
ITEM
15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
(a)
Documents filed as part of this Report.
1.
Financial
Statements . The Vivos Inc. Balance Sheets as of December 31, 2025 and 2024, the Statements of Operations for the years
ended December 31, 2025 and 2024, the Statements of Changes in Stockholders’ Equity for the years ended December 31, 2025 and
2024, and the Statements of Cash Flows for the years ended December 31, 2025 and 2024, together with the notes thereto and the reports
of Fruci & Associates II, PLLC as required by Item 8 are included in this 2025 Annual Report on Form 10-K as set forth in Item
8 above.
2.
Financial
Statement Schedules . All financial statement schedules have been omitted since they are either not required or not applicable,
or because the information required is included in the financial statements or the notes thereto.
3.
Exhibits .
The following exhibits are either filed as a part hereof or are incorporated by reference. Exhibit numbers correspond to the numbering
system in Item 601 of Regulation S-K.
Exhibit
Number
Description
3.1
Certificate of Incorporation of Savage Mountain Sports Corporation, dated January 11, 2000 (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
3.2
By-Laws (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
3.3
Certificate of Amendment of Certificate of Incorporation changing the name of the Company to Advanced Medical Isotope Corporation, dated May 23, 2006 (incorporated by reference to Exhibit 3.5 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
3.4
Certificate of Amendment of Certificate of Incorporation increasing authorized capital dated September 26, 2006 (incorporated by reference to Exhibit 3.6 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
3.5
Certificate of Amendment to the Certificate of Incorporation increasing authorized common stock and authorizing preferred stock, dated May 18, 2011 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on May 18, 2011).
3.6
Certificate of Amendment to the Certificate of Incorporation authorizing a series of Preferred Stock to be named “Series A Convertible Preferred Stock”, consisting of 2,500,000 shares, which series shall have specific designations, powers, preferences and relative and other special rights, qualifications, limitations and restrictions as outlined in the Certificate of Designations, filed June 30, 2015 (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on July 7, 2015).
3.7
Certificate of Amendment to the Certificate of Incorporation increasing the authorized series of “Series A Convertible Preferred Stock” to 5,000,000 shares, filed March 31, 2016 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on April 7, 2016).
3.8
Certificate of Amendment to the Certificate of Incorporation authorizing a series of Preferred Stock to be named “Series B Convertible Preferred Stock”, consisting of 5,000,000 shares, which series shall have specific designations, powers, preferences and relative and other special rights, qualifications, limitations and restrictions as outlined in the Certificate of Designations, filed October 10, 2018 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on October 17, 2018).
3.9
Certificate of Designations, Preferences and Rights of Series C Convertible Preferred Stock of Vivos Inc., dated March 27, 2019 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K, filed on April 2, 2019).
3.10
Certificate of Amendment to its Certificate of Incorporation of Vivos Inc., as amended, effecting a 1-for-8 reverse split, dated June 26, 2019 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on July 2, 2019).
4.1
Form of Warrant (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on October 17, 2018).
4.2
Form of Series A Warrant (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on July 11, 2022).
44
4.3
Form of Series B Warrant (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on July 11, 2022).
4.4
Form of Series C Warrant (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on December 27, 2023).
10.1
Agreement and Plan of Reorganization, dated as of December 15, 1998, by and among HHH Entertainment, Inc. and Earth Sports Products, Inc. (incorporated by reference to Exhibit 10.1 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497) filed on November 12, 2008).
10.2
Agreement and Plan of Merger of HHH Entertainment, Inc. and Savage Mountain Sports Corporation, dated as of January 6, 2000 (incorporated by reference to Exhibit 10.2 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
10.3
Agreement and Plan of Acquisition by and between Neu-Hope Technologies, Inc., UTEK Corporation and Advanced Medical Isotope Corporation, dated September 22, 2006 (incorporated by reference to Exhibit 10.4 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
10.4
Agreement and Plan of Acquisition by and between Isonics Corporation and Advanced Medical Isotope Corporation dated June 13, 2007 (incorporated by reference to Exhibit 10.6 to the Company’s Registration Statement on Form 10-12G (File No. 000-53497), filed on November 12, 2008).
10.5
Form of Non-Statutory Stock Option Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on March 15, 2012).
10.6
Promissory Note dated December 16, 2008 between Advanced Medical Isotope Corporation and Carlton M. Cadwell (incorporated by reference to Exhibit 10.11 to the Company’s Annual Report on Form 10-K filed on March 3, 2012).
10.7
2015 Omnibus Securities and Incentive Plan (incorporated by reference to Exhibit 10.12 to the Company’s Annual Report on Form 10-K, filed May 25, 2016).
10.8
Washington State University Sub-Award Agreement for the period December 15, 2017 through January 31, 2018.(incorporated by reference to Exhibit 10.13 to the Company’s Annual report on Form 10-K, filed April 2, 2018).
10.9
The Curators of the University of Missouri Sponsored Research Contract for the period November 1, 2017 through October 31, 2018. (incorporated by reference to Exhibit 10.14 to the Company’s Annual report on Form 10-K, filed April 2, 2018).
10.10
Form of Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on October 17, 2018).
10.11
Employment Agreement between Vivos Inc. and Michael Korenko, dated May 3, 2021 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on May 7, 2021.
10.12
Amended and Restated Employment Agreement between Vivos Inc. and Michael Korenko. Dated December 19, 2023, with a deemed effective date of January 1, 2024 (incorporated by reference to Exhibit 10.12 to the Company’s Current Report on Form 8-K filed March 25, 2024).
10.13
Form of Series C Warrant Purchase Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on December 27, 2023).
10.14
Form of Warrant Exchange Agreement (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on December 27, 2023.
23*
Consent of Independent Registered Public Accounting Firm
31.1*
Certification of Chief Executive Officer pursuant to Sec. 302 of the Sarbanes-Oxley Act of 2002
31.2*
Certification of Chief Financial Officer pursuant to Sec. 302 of the Sarbanes-Oxley Act of 2002
32.1*
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350
101.INS*
Inline XBRL Instance Document
101.SCH*
Inline XBRL Taxonomy Extension
Schema
101.CAL*
Inline XBRL Taxonomy Extension
Calculation Linkbase
101.DEF*
Inline XBRL Taxonomy Extension
Definition Linkbase
101.LAB*
Inline XBRL Taxonomy Extension
Label Linkbase
101.PRE*
Inline XBRL Taxonomy Extension
Presentation Linkbase
104
Cover Page Interactive
Data File (formatted as Inline XBRL and contained in Exhibit 101)
* Filed herewith.
Item
16. Form 10-K Summary
None.
45
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.
VIVOS
INC.
Date:
March 30, 2026
By:
/s/
Michael K. Korenko
Name:
Michael
K. Korenko
Title:
Chief
Executive Officer
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.
Date:
March 30, 2026
By:
/s/
Michael K. Korenko
Name:
Michael
K. Korenko
Title:
Chief
Executive Officer
(Principal
Executive Officer)
Date:
March 30, 2026
By:
/s/
Michael Pollack
Name:
Michael
Pollack
Title:
Interim
Chief Financial Officer
(Principal
Financial and Accounting Officer)
Date:
March 30, 2026
By:
/s/
Carlton M. Cadwell
Name:
Carlton
M. Cadwell
Title:
Secretary
and Chairman of the Board
46
Vivos
Inc.
Index
to Consolidated Financial Statements
Pages
Report of Independent Registered Public Accounting Firm (PCAOB ID No. 5525 )
F-1
Financial
Statements:
Consolidated
Balance Sheets as of December 31, 2025 and 2024
F-2
Consolidated
Statements of Operations for the years ended December 31, 2025 and 2024
F-3
Consolidated
Statements of Changes in Stockholders’ Equity for the years ended December 31, 2025 and 2024
F-4
Consolidated
Statements of Cash Flow for the years ended December 31, 2025 and 2024
F-5
Notes
to Consolidated Financial Statements
F-6
47
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and Stockholders of Vivos, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Vivos, Inc. (“the Company”) as of December 31, 2025 and 2024,
and the related consolidated statements of operations, changes in stockholders’ equity, and cash flows for each of the years in
the two-year period ended December 31, 2025, and the related notes (collectively referred to as the financial statements). In our opinion,
the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and
2024, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2025, in conformity
with accounting principles generally accepted in the United States of America.
Going
Concern
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note
1 to the financial statements, the Company has had recurring losses and has used significant cash in supports of its operating activities.
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 1. The financial statements do not include any adjustments that might result
from the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
Critical
Audit Matters
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.
Fruci
& Associates II, PLLC – PCAOB ID #05525
We
have served as the Company’s auditor since 2016.
Spokane,
Washington
March
30, 2026
F- 1
VIVOS INC
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2025 AND 2024
DECEMBER
31,
DECEMBER
31,
2025
2024
ASSETS
Current
Assets:
Cash
$ 1,558,525
$ 2,212,548
Accounts
receivable
22,331
10,326
Inventory
57,257
-
Prepaid
expenses
12,956
10,582
Total
Current Assets
1,651,069
2,233,456
Fixed
assets, net
102,811
-
Other
Assets:
Right
of use assets
110,703
-
Other
assets
3,000
-
Total
Other Assets
113,703
-
TOTAL
ASSETS
$ 1,867,583
$ 2,233,456
LIABILITIES
AND STOCKHOLDERS’ EQUITY
LIABILITIES
Current
Liabilities:
Accounts
payable and accrued expenses
$ 92,472
$ 86,209
Current
portion of lease liability
25,420
-
Total
Current Liabilities
117,892
86,209
Non-current
Liabilities:
Lease
liability, net of current portion
88,851
-
Total
Non-current Liabilities
88,851
-
Total
Liabilities
206,743
86,209
Commitments
and contingencies
-
-
STOCKHOLDERS’
EQUITY
Preferred
stock, par value, $ 0.001 , 20,000,000 shares authorized, Series A Convertible Preferred, 5,000,000 shares authorized, 2,071,007 shares
issued and outstanding, respectively
2,071
2,071
Additional
paid in capital - Series A Convertible preferred stock
8,842,458
8,842,458
Series
B Convertible Preferred, 5,000,000 shares authorized, 363 shares issued and outstanding, respectively
-
-
Additional
paid in capital - Series B Convertible preferred stock
4,538
4,538
Series
C Convertible Preferred, 5,000,000 shares authorized, 385,302 shares issued and outstanding, respectively
385
385
Preferred
stock, value
385
385
Additional
paid in capital - Series C Convertible preferred stock
500,507
500,507
Additional
paid in capital
500,507
500,507
Common
stock, par value, $ 0.001 , 950,000,000 shares authorized, 455,494,238 and 440,873,806 issued and outstanding, respectively
455,494
440,874
Additional
paid in capital - common stock
80,282,633
77,719,143
Subscriptions
receivable
-
( 1,500 )
Accumulated
deficit
( 88,427,246 )
( 85,361,229 )
Total
Stockholders’ Equity
1,660,840
2,147,247
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 1,867,583
$ 2,233,456
The accompanying notes are an integral part of these consolidated financial statements.
F- 2
VIVOS INC
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024
YEARS ENDED
DECEMBER 31,
DECEMBER 31,
2025
2024
Revenues, net
$ 68,379
$ 27,995
Cost of Goods Sold
128,134
30,979
Gross (loss) profit
( 59,755 )
( 2,984 )
OPERATING EXPENSES
Professional fees, including stock-based compensation
2,039,407
1,682,350
Payroll expenses
417,097
352,597
Research and development
352,232
324,629
General and administrative expenses
296,556
241,824
Total Operating Expenses
3,105,292
2,601,400
OPERATING LOSS
( 3,165,047 )
( 2,604,384 )
NON-OPERATING INCOME
Interest income
99,030
74,936
Loss on issuance of shares and warrant exchange
-
( 381,000 )
Total Non-Operating Income
99,030
( 306,064 )
NET LOSS BEFORE PROVISION FOR INCOME TAXES
( 3,066,017 )
( 2,910,448 )
Provision for income taxes
-
-
NET LOSS
$ ( 3,066,017 )
$ ( 2,910,448 )
Net loss per share - basic and diluted
$ ( 0.01 )
$ ( 0.01 )
Weighted average common shares outstanding
452,722,074
409,673,533
The accompanying notes are an integral part of these consolidated financial statements.
F- 3
VIVOS INC
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024
Series A Preferred
Additional
Paid-In
Capital -
Series A
Series B Preferred
Additional
Paid-In
Capital -
Series B
Series C Preferred
Additional
Paid-In
Capital -
Series C
Common Stock
Additional
Paid-In
Capital -
Subscription
Accumulated
Shares
Amount
Preferred
Shares
Amount
Preferred
Shares
Amount
Preferred
Shares
Amount
Common
Receivable
Deficit
Total
Balance - December 31, 2023
2,071,007
$ 2,071
$ 8,842,458
200,363
$ 200
$ 290,956
385,302
$ 385
$ 500,507
387,894,033
$ 387,894
$ 73,791,430
$ -
$ ( 82,450,781 )
$ 1,365,120
Stock issued for:
Cash
-
-
-
-
-
-
-
-
-
24,950,000
24,950
2,241,050
-
-
2,266,000
Services
-
-
-
-
-
-
-
-
-
605,801
606
88,319
-
-
88,925
Exercise of warrants (cash and cashless)
-
-
-
-
-
-
-
-
-
25,336,472
25,336
376,514
( 1,500 )
-
400,350
Conversion of preferred stock to common stock
-
-
-
( 200,000 )
( 200 )
( 286,418 )
-
-
-
2,500,000
2,500
284,118
-
-
-
Vested RSUs
-
-
-
-
-
-
-
-
-
750,000
750
( 750 )
-
-
-
Adjustment for vested RSUs
-
-
-
-
-
-
-
-
-
( 1,162,500 )
( 1,162 )
1,162
-
-
-
Warrants purchased for cash
-
-
-
-
-
-
-
-
-
-
-
18,950
-
-
18,950
RSUs granted to consultants that have vested
-
-
-
-
-
-
-
-
-
-
-
918,350
-
-
918,350
Net loss for the year
-
-
-
-
-
-
-
-
-
-
-
-
-
( 2,910,448 )
( 2,910,448 )
Balance - December 31, 2024
2,071,007
$ 2,071
$ 8,842,458
363
$ -
$ 4,538
385,302
$ 385
$ 500,507
440,873,806
$ 440,874
$ 77,719,143
$ ( 1,500 )
$ ( 85,361,229 )
$ 2,147,247
Balance - December 31, 2024
2,071,007
$ 2,071
$ 8,842,458
363
$ -
$ 4,538
385,302
$ 385
$ 500,507
440,873,806
$ 440,874
$ 77,719,143
$ ( 1,500 )
$ ( 85,361,229 )
$ 2,147,247
Balance
2,071,007
$ 2,071
$ 8,842,458
363
$ -
$ 4,538
385,302
$ 385
$ 500,507
440,873,806
$ 440,874
$ 77,719,143
$ ( 1,500 )
$ ( 85,361,229 )
$ 2,147,247
Stock issued for:
Cash
-
-
-
-
-
-
-
-
-
12,500,000
12,500
1,487,500
-
-
1,500,000
Services
-
-
-
-
-
-
-
-
-
527,525
527
42,223
-
-
42,750
Exercise of warrants (cash and cashless)
-
-
-
-
-
-
-
-
-
742,857
743
( 743 )
1,500
-
1,500
Vested RSUs
-
-
-
-
-
-
-
-
-
850,000
850
( 850 )
-
-
-
Warrants purchased for cash
-
-
-
-
-
-
-
-
-
-
-
6,250
-
-
6,250
RSUs granted to consultants that have vested
-
-
-
-
-
-
-
-
-
-
-
1,029,110
-
-
1,029,110
Net loss for the year
-
-
-
-
-
-
-
-
-
-
-
-
-
( 3,066,017 )
( 3,066,017 )
Balance - December 31, 2025
2,071,007
$ 2,071
$ 8,842,458
363
$ -
$ 4,538
385,302
$ 385
$ 500,507
455,494,188
$ 455,494
$ 80,282,633
$ -
$ ( 88,427,246 )
$ 1,660,840
Balance
2,071,007
$ 2,071
$ 8,842,458
363
$ -
$ 4,538
385,302
$ 385
$ 500,507
455,494,188
$ 455,494
$ 80,282,633
$ -
$ ( 88,427,246 )
$ 1,660,840
The accompanying notes are an integral part of these consolidated financial statements.
F- 4
VIVOS INC
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024
2025
2024
CASH FLOW FROM OPERATING ACTIVITIES
Net loss
$ ( 3,066,017 )
$ ( 2,910,448 )
Adjustments to reconcile net loss to net cash used in operating activities
Depreciation
374
-
Common stock, stock options and warrants for services
42,750
88,925
RSUs issued for services
1,029,110
918,350
Loss on issuance of shares and warrant exchange
-
381,000
Changes in assets and liabilities
Accounts receivable
( 12,005 )
( 3,326 )
Inventory
( 57,257 )
-
Prepaid expenses and other assets
( 5,374 )
255
Accounts payable and accrued expenses
6,263
( 158,795 )
Operating lease expense
4,413
-
Total adjustments
1,008,274
1,226,409
Net cash used in operating activities
( 2,057,743 )
( 1,684,039 )
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of fixed assets
( 103,185 )
-
Net cash provided by investing activities
( 103,185 )
-
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from short-term advances from related party
-
40,949
Payments of related party notes
-
( 40,949 )
Payments of lease liability
( 845 )
-
Exercise of warrants
1,500
19,350
Proceeds from common stock and warrants
1,506,250
2,284,950
Net cash provided by financing activities
1,506,905
2,304,300
NET (DECREASE) INCREASE IN CASH
( 654,023 )
620,261
CASH - BEGINNING OF YEAR
2,212,548
1,592,287
CASH - END OF YEAR
$ 1,558,525
$ 2,212,548
CASH PAID DURING THE YEAR FOR:
Interest expense
$ -
$ -
Income taxes
$ -
$ -
SUPPLEMENTAL INFORMATION - NON-CASH INVESTING AND FINANCING ACTIVITIES:
Common stock issued in cashless exercise of warrants
$ 743
$ 23,251
RSUs vested into common stock
$ 850
$ 750
ROU assets for lease liability
$ 115,116
$ -
The accompanying notes are an integral part of these consolidated financial statements.
F- 5
VIVOS
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2025 AND 2024
NOTE
1: BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
Vivos
Inc. (the “ Company ,” “ we ,” “ us ,” “ our ”) is a radiation oncology
medical device company engaged in the development of its yttrium-90 (“ Y-90 ”) based precision radionuclide therapy
device, RadioGel™, for the treatment of non-resectable tumors, now trademarked as Precision Radionuclide Therapy™. A prominent
team of radiochemists, scientists, and engineers, collaborating with strategic partners, including national laboratories, universities,
and private corporations, lead the Company’s development efforts. The Company’s overall vision is to globally empower physicians,
medical researchers, and patients by providing them with new isotope technologies that offer safe and effective treatments for cancer.
In
2013, the United States Food and Drug Administration (“ FDA ”) issued the determination that RadioGel™ is a device
for human therapy for non-resectable cancers in humans. This should result in a faster path than a drug for final approval.
In
January 2018, the Center for Veterinary Medicine Product Classification Group ruled that RadioGel™ should be classified as a device
for animal therapy of feline sarcomas and canine soft tissue sarcomas. Additionally, after a legal review, the Company believes that
the device classification obtained from the FDA Center for Veterinary Medicine is not limited to canine and feline sarcomas, but rather
may be extended to a much broader population of veterinary cancers, including all or most solid tumors in animals. We expect the result
of such classification and label review will be that no additional regulatory approvals are necessary for the use of IsoPet ®
for the treatment of solid tumors in animals. The FDA does not have premarket authority over devices with a veterinary classification,
and the manufacturers are responsible for assuring that the product is safe, effective, properly labeled, and otherwise in compliance
with all applicable laws and regulations.
Based
on the FDA’s recommendation, RadioGel™ is being marketed as “IsoPet ® ” for use by veterinarians
to avoid any confusion between animal and human therapy. The Company already has trademark protection for the “IsoPet ® ”
name. IsoPet ® and RadioGel™ are used synonymously throughout this document. The only distinction between IsoPet ®
and RadioGel™ is the FDA’s recommendation that we use “IsoPet ® ” for veterinarian usage,
and reserve “RadioGel™” for human therapy. Historically, the Company’s primary focus was on the development and
marketing of Isopet ® for animal therapy, through the Company’s IsoPet ® Solutions division. Over the
last four years much effort has been directed to completing the testing require to obtain FDA approval for an Investigational Device
Exemption and to obtain approval for clinical trials in India.
The
Company’s IsoPet Solutions division was established in May 2016 to focus on the veterinary oncology market, namely engagement of
university veterinarian hospital to develop the detailed therapy procedures to treat animal tumors and ultimately use of the technology
in private clinics. In January 2025 the Company restructured and aligned its internal resources and focused effort to align with animal
therapy, human therapy, and recently other applications of its patented technologies.
We
refer you to Item 7– Management’s Discussion and Analysis of Financial Condition and Results of Operations of this
Form 10-K for more information about our business.
On
September 17, 2025, the Board of Directors of the Company approved the creation of Vivos Scientific India LLP (“Vivos India”
or the “LLP”), a wholly owned separate legal entity in India. Vivos India expands the Company’s strategic initiatives,
with the objective of establishing a manufacturing center, expanding human therapies and pursuing commercialization of therapies in India.
In addition, we will generate additional human trial data to support our process with the Food and Drug Administration (“FDA”).
Vivos India was established on October 1, 2025 (deemed to have commenced on October 15, 2025). Pursuant to the LLP dated as of November
18, 2025, ownership of Vivos India is held jointly by Michael Korenko the Company’s CEO, and Sandip Bali, a consultant of the Company
based in India. Since the Company will by the sole source of funding for Vivos India and the Company will control the activities of Vivos
India, the Company has consolidated this entity as a variable interest entity in accordance with ASC 810. Additionally, the business
of the LLP is the research and development of the patents held by the Company in India pursuant to the Product Transfer and License Deed
entered into November 18, 2025. It is not anticipated that this entity will incur revenues in the near term.
On
November 18, 2025, the Company and Vivos India entered into a Product Transfer and License Deed whereby the Company will grant Vivos
India an exclusive license and product transfer to develop, seek regulatory approvals, import, market, distribute, and commercialize
the Products in India, subject to the terms and conditions of the Deed. In accordance with this agreement, any inventions, improvements,
data or know-how developed by Vivos India in connection with the Company’s products shall be promptly disclosed in writing and
are hereby irrevocably assigned to the Company.
F- 6
Going
Concern
The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction
of liabilities in the normal course of business. As shown in the accompanying financial statements, the Company has suffered recurring
losses and used significant cash in support of its operating activities and the Company’s cash position is not sufficient to support
the Company’s operations and thus raises significant doubt about the Company’s ability to continue as a going concern. Research
and development of the Company’s brachytherapy product line has been funded with proceeds from the sale of equity and debt securities
as well as a series of grants. The Company requires funding of approximately $ 3 million annually to maintain current operating activities.
Financing
and Strategy
In
November 2019, the SEC qualified the Company’s offering of its Common Stock, under Regulation A of Section 3(6) of the
Securities Act of 1933, as amended (the “ Securities Act ”) (“ Regulation A ”), which offering was
amended from time to time thereafter (the “ 2019 Regulation A+ Offering ”). In September 2021, the SEC qualified
the Company’s offering of Common Stock under Regulation A, which offering was amended from time to time thereafter (the
“ 2021 Regulation A Offering ”). On July 17, 2024, the SEC qualified the Company’s offering under Regulation
A to offer up to $ 60,000,000
shares of its Common Stock (the “ July 2024 Regulation A+ Offering ” and, together with the 2019 Regulation A+
Offering and the 2021 Regulation A Offering, the “ Regulation A+ Offerings ”). The Company filed with the SEC an
offering statement on Form 1-A (including a preliminary offering circular dated February 13, 2026, amended March 4, 2026) under
Regulation A for the offering of up to $ 75.0 million of shares of its Common Stock, which offering was qualified by the SEC as of
March 5, 2026 (the “2026 Regulation A+ Offering” and, together with the 2019 Regulation A+ Offering, 2021 Regulation A
Offering, and July 2024 Regulation A+ Offering, the “Regulation A+ Offerings”).
During
the year ended December 31, 2023, we raised $ 1,179,245 through the sale of 16,132,000 shares of Common Stock through the Regulation A+
Offerings and concurrent private placements of 18,797,000 warrants. During the year ended December 31, 2024, $ 2,266,000 was raised through
the issuance of 24,950,000 shares of Common Stock through the Regulation A+ Offerings. During the year ended December 31, 2025, $ 1,500,000
was raised through the issuance of 12,500,000 shares of Common Stock through the Regulation A+ Offerings and $ 6,250 through a concurrent
private placement of 6,250,000 warrants.
In March 2026, the Company raised
$ 1,553,000 through the sale of 19,200,000 shares of Common Stock through the Regulation A+ Offering and concurrent private placement of
17,000,000 warrants.
Following
receipt of required regulatory approvals and necessary financing to fund our working capital requirements, the Company intends to outsource
material aspects of manufacturing, distribution, sales, and marketing for operations within the U.S. Outside of the U.S., the Company
intends to pursue licensing arrangements and/or partnerships to facilitate its global commercialization strategy.
Long-term,
the Company intends to consider resuming research efforts with respect to other products and technologies intended to help improve the
diagnosis and treatment of cancer and other illnesses. These long-term goals are subject to the Company: (i) receiving adequate funding;
(ii) receiving regulatory approval for RadioGel ™ and other brachytherapy products; and (iii) being able to successfully
commercialize its brachytherapy products.
Based
on the Company’s financial history since inception, the Company’s independent registered public accounting firm has expressed
substantial doubt as to the Company’s ability to continue as a going concern. The Company has limited revenue, nominal cash, and
has accumulated deficits since inception. If the Company cannot obtain sufficient additional capital, the Company will be required to
delay the implementation of its business strategy and may not be able to continue operations.
The
Company’s headquarters are in Northeast Washington, however, our focus on the animal therapy market has been the Northwestern sector
of the U.S. The Company continues its marketing efforts on the animal therapy market and our attempts to increase the exposure to our
product, and generate revenue accordingly.
As
of December 31, 2025, the Company had $ 1,558,525 of cash on hand. There are currently commitments to vendors for products and services
purchased. To continue the development of the Company’s products, the current level of cash is insufficient to cover the fixed
and variable obligations of the Company.
F- 7
The
Company anticipates using additional proceeds from the July 2024 Regulation A+ Offering as follows:
For
the animal therapy market:
●
Expand
communication on our website, the Company’s social media presence, conferences, and journals, each intended to increase the
number of certified clinics for small animal and equine therapy and to increase the number of patients;
●
Subsidize
certain IsoPet ® therapies, if necessary, to ensure that all viable candidates are treated; and.
●
Assist
a new regional clinic with their license and certification training.
For
the human market:
●
Enhance
the pedigree of the Quality Management System;
●
Construct
and validate two new production facilities; and
●
Fund
human clinical studies in the US and India.
Research
and development of the Company’s precision radionuclide therapy product line has been funded with proceeds from the sale of equity
and debt securities, including from the prior Regulation A+ Offerings. The Company requires additional funding of approximately $ 3.0
million annually to maintain operating activities. Over
the next 36 months, the Company believes it will require approximately $9.0 million in additional capital to: (i) fund the FDA approval
process to conduct human clinical trials; (ii) conduct Phase I, pilot, clinical trials; (iii) activate several regional clinics to administer
IsoPet ® across the U.S.; (iv) create an independent production center within the current production site to create a template
for future international manufacturing; and (v) initiate regulatory approval processes outside of the U.S. The
proceeds raised from the Regulation A+ Offerings were used to fund this development and proceeds from the July 2024 Regulation A+ Offering
will be used to continue such development efforts.
The
continued deployment of the precision radionuclide therapy products and a worldwide regulatory approval effort will require additional
resources and personnel. The principal variables in the timing and amount of spending for the precision radionuclide therapy products
in the next 12 to 24 months will be the FDA’s classification of the Company’s precision radionuclide therapy products as
Class II or Class III devices (or otherwise) and any requirements for additional studies which may possibly include clinical studies.
Thereafter, the principal variables in the amount of the Company’s spending and its financing requirements would be the timing
of any approvals and the nature of the Company’s arrangements with third parties for manufacturing, sales, distribution and licensing
of those products and the products’ success in the U.S. and elsewhere. The Company intends to fund its activities through strategic
transactions such as licensing and partnership agreements or from proceeds raised from the Regulation A+ Offerings.
The
Company intends to expand the indications for use in phases: first, for lymph nodes associated with thyroid cancer, secondly, cancerous
lung nodules, and finally, all non-sectable solid tumors.
Consolidation
The
Company has a relationship with Vivos India, which is considered a variable interest entity (VIE) under the guidance in ASC 810, Consolidations.
A VIE is an entity in which the equity investors do not have sufficient equity investment at risk or lack the characteristics of a controlling
financial interest. The Company evaluates the interests in such entities to determine whether it is the primary beneficiary and therefore
required to consolidate the VIE in its financial statements.
The
Company has determined that it is the primary beneficiary of Vivos India because it has both (i) the power to direct the activities
that most significantly impact the VIE’s economic performance, and (ii) the obligation to absorb losses or the right to
receive benefits that could potentially be significant to the VIE. Accordingly, the assets, liabilities, and results of operations
of Vivos India will be included in the Company’s consolidated financial statements. All intercompany activity will be
eliminated in consolidation. As of December 31, 2025, the Company is still waiting on regulatory approval in India to commence
operations.
Use
of Estimates
The
preparation of financial statements in accordance with generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at
the date of financial statements and the reported amount of revenue and expense during the reporting period. Estimates the Company considers
include criteria for stock-based compensation expense, and valuation allowances on deferred tax assets. Actual results could differ from
those estimates.
F- 8
Financial
Statement Reclassification
Certain
account balances from prior periods have been reclassified in these financial statements so as to conform to current period classifications.
There were no changes to the net loss as a result of these reclassifications.
Cash
Equivalents
For
the purposes of the statement of cash flows, the Company considers all highly liquid debt instruments purchased with an original maturity
of three months or less to be cash equivalents.
The
Company occasionally maintains cash balances in excess of the FDIC insured limit. The Company does not consider this risk to be material.
Fair
Value of Financial Instruments
Fair
value of financial instruments requires disclosure of the fair value information, whether or not recognized in the balance sheet, where
it is practicable to estimate that value. As of December 31, 2025 and 2024, the balances reported for cash, prepaid expense, accounts
receivable, accounts payable, and accrued expense, approximate the fair value because of their short maturities.
Fair
value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between
market participants at the measurement date. Accounting Standards Codification (“ ASC ”) Topic 820 established a three-tier
fair value hierarchy which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted
quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs
(level 3 measurements). These tiers include:
Level
1, defined as observable inputs such as quoted prices for identical instruments in active markets;
Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices
for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
The
Company measures certain financial instruments including options and warrants issued during the period at fair value on a recurring basis.
Fixed
Assets
Fixed
assets are recorded at cost. Expenditures for renewals and improvements that significantly add to the productive capacity or extend the
useful life of an asset are capitalized. Expenditures for maintenance and repairs are expensed as incurred. When equipment is retired
or sold, the cost and related accumulated depreciation are eliminated from the balance sheet accounts and the resultant gain or loss
is reflected in income.
Depreciation
is provided using the straight-line method, based on useful lives of the assets which range from 3 three
to five years .
The
Company reviews the carrying value of its fixed assets for impairment whenever events and circumstances indicate that the carrying value
of an asset may not be recoverable from the estimated future cash flows expected to result from its use and eventual disposition. In
cases where undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized equal to an amount
by which the carrying value exceeds the fair value of assets. The factors considered by management in performing this assessment include
current operating results, trends and prospects, the manner in which the property is used, and the effects of obsolescence, demand, competition,
and other economic factors.
Patents
and Intellectual Property
While
patents are being developed or pending, they are not being amortized. Management has determined that the economic life of the patents
to be 10
ten years and amortization, over such 10 -year
period and on a straight-line basis will begin once the patents have been issued and the Company begins utilization of the patents through
production and sales, resulting in revenues.
The
Company evaluates the recoverability of intangible assets, including patents and intellectual property on a continual basis. Several
factors are used to evaluate intangibles, including, but not limited to, management’s plans for future operations, recent operating
results and projected and expected undiscounted future cash flows.
There
have been no such capitalized costs in the periods ended December 31, 2025 and 2024, respectively. However, a patent was filed by Michael
Korenko and David Swanberg on July 1, 2019 (No. 1811.191) and assigned to the Company based on the Company’s proprietary particle
manufacturing process. The timing of this filing was important given the Company’s plans to make IsoPet ® commercially
available, which it did on or about July 9, 2019. This additional patent protection will strengthen the Company’s competitive position.
It is the Company’s intention to further extend this patent protection to several key countries within one year, as permitted under
international patent laws and treaties.
F- 9
Revenue
Recognition
In
May 2014, the Financial Accounting Standards Board (“ FASB ”) issued Accounting Standard Update (“ ASU ”)
No. 2014-09, Revenue from Contracts with Customers (Topic 606). This standard provides a single set of guidelines for revenue recognition
to be used across all industries and requires additional disclosures. The guidance introduces a five-step model to achieve its core principal
of the entity recognizing revenue to depict the transfer of goods or services to customers at an amount that reflects the consideration
to which the entity expects to be entitled in exchange for those goods or services. The Company adopted the updated guidance effective
January 1, 2018 using the full retrospective method.
Under
ASC 606, in order to recognize revenue, the Company is required to identify an approved contract with commitments to perform respective
obligations, identify rights of each party in the transaction regarding goods to be transferred, identify the payment terms for the goods
transferred, verify that the contract has commercial substance and verify that collection of substantially all consideration is probable.
The adoption of ASC 606 did not have an impact on the Company’s operations or cash flows.
The
Company recognized revenue as they (i) identified the contracts with each customer; (ii) identified the performance obligation in each
contract; (iii) determined the transaction price in each contract; (iv) were able to allocate the transaction price to the performance
obligations in the contract; and (v) recognized revenue upon the satisfaction of the performance obligation. Upon the sales of the product
to complete the procedures on the animals, the Company recognized revenue as that was considered the performance obligation.
The
Company in 2024 also implemented a license program for clinics that pay for certification to perform these therapies. These revenues
are recognized upon the certification being completed. In addition, due to a pricing discount from the manufacturer, the Company sold
to two of their customers the hydrogel vials that are used in the treatments. This practice is not likely to be continued in future periods.
The
following table disaggregates the Company’s 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
Revenue:
Services - Treatments
$ 88,875
$ 29,995
IsoPet
143,025
-
Certification
37,483
-
Freight
1,050
-
Polymer
1,056
-
Discount - Services
( 71,815 )
( 2,000 )
Discount - IsoPet
( 121,300 )
-
Discount - Certifications
( 9,995 )
-
Total
$ 68,379
$ 27,995
Inventory
Since
the Company is selling a tangible good (IsoPet, which is considered a medical device) for the use in treatments, this is considered inventory
as it is awaiting consumption into the final product. Inventory is valued at the lower of cost or net realizable value. Management evaluates
quantities on hand and physical condition as these characteristics may be impacted by anticipated customer demand for current products.
Inventory as of December 31, 2025 amounts to $ 57,257 . The Company did not hold inventory until February 2025.
The
Company purchases materials from two vendors that each ship to a third vendor who assembles the materials into a finished product which
is then shipped to the clinics for use in the treatments being performed. This vendor who completes the process is charged a fixed fee
which is directly charged to cost of sales. The only inventory not maintained by the Company is held at the vendor who assembles the
product.
There
have been no write-downs of inventory as of December 31, 2025, and the Company evaluates the inventory monthly for obsolescence. The
Company from time to time will write-off items for spoilage when the need arises in the normal course of business.
F- 10
Loss
Per Share
The
Company accounts for its loss per common share by replacing primary and fully diluted earnings per share with basic and diluted earnings
per share. Basic loss per share is computed by dividing loss available to holders of our Common Stock (the numerator) by the weighted-average
number of common shares outstanding (the denominator) for the period, and does not include the impact of any potentially dilutive Common
Stock equivalents since the impact would be anti-dilutive. The computation of diluted earnings per share is similar to basic earnings
per share, except that the denominator is increased to include the number of additional common shares that would have been outstanding
if potentially dilutive common shares had been issued. For the given periods of loss, of the periods ended December 31, 2025 and 2024,
the basic earnings per share equals the diluted earnings per share.
The
following represent Common Stock equivalents that could be dilutive in the future as December 31, 2025 and December 31, 2024, which include
the following:
SCHEDULE OF
DILUTIVE EARNINGS PER SHARE
December 31, 2025
December 31, 2024
Preferred stock
7,409,570
7,409,570
Restricted stock units
56,150,000
22,725,000
Common stock options
2,252,809
2,252,809
Common stock warrants
16,115,000
11,465,000
Total potential dilutive securities
81,927,379
43,852,379
Research
and Development Costs
Research
and developments costs, including salaries, research materials, administrative expense and contractor fees, are charged to operations
as incurred. The cost of equipment used in research and development activities which has alternative uses is capitalized as part of fixed
assets and not treated as an expense in the period acquired. Depreciation of capitalized equipment used to perform research and development
is classified as research and development expense in the year computed.
The
Company incurred $ 352,232 and $ 324,629 in research and development costs for the years ended December 31, 2025 and 2024, respectively,
all of which were recorded in the Company’s operating expense noted on the statements of operations for the periods then ended.
Advertising
and Marketing Costs
Advertising
and marketing costs are expensed as incurred except for the cost of tradeshows which are deferred until the tradeshow occurs. During
the years ended December 31, 2025 and 2024, the Company incurred nominal advertising and marketing costs.
Contingencies
In
the ordinary course of business, the Company is involved in legal proceedings involving contractual and employment relationships, product
liability claims, patent rights, and a variety of other matters. The Company records contingent liabilities resulting from asserted and
unasserted claims against it, when it is probable that a liability has been incurred and the amount of the loss is reasonably estimable.
The Company discloses contingent liabilities when there is a reasonable possibility that the ultimate loss will exceed the recorded liability.
Estimated probable losses require analysis of multiple factors, in some cases including judgments about the potential actions of third-party
claimants and courts. Therefore, actual losses in any future period are inherently uncertain. The Company has entered into various agreements
that require them to pay certain fees to consultants and/or employees that have been fully accrued for as of December 31, 2025 and 2024.
Income
Taxes
To
address accounting for uncertainty in tax positions, the Company clarifies the accounting for income taxes by prescribing a minimum recognition
threshold that a tax position is required to meet before being recognized in the financial statements. The Company also provides guidance
on de-recognition, measurement, classification, interest, and penalties, accounting in interim periods, disclosure and transition.
F- 11
The
Company files income tax returns in the U.S. federal jurisdiction. The Company did not have any tax expense for the periods ended December
31, 2025 and 2024. The Company did not have any deferred tax liability or asset on its balance sheets as of December 31, 2025 and 2024.
Interest
costs and penalties related to income taxes, if any, will be classified as interest expense and general and administrative costs, respectively,
in the Company’s financial statements. For the periods ended December 31, 2025 and 2024, the Company did not recognize any interest
or penalty expense related to income taxes. The Company believes that it is not reasonably possible for the amounts of unrecognized tax
benefits to significantly increase or decrease within the next twelve months.
Stock-Based
Compensation
The
Company recognizes compensation costs under FASB ASC Topic 718, Compensation – Stock Compensation and ASU 2018-07. Companies are
required to measure the compensation costs of share-based compensation arrangements based on the grant-date fair value and recognize
the costs in the financial statements over the period during which employees are required to provide services. Share based compensation
arrangements include stock options, restricted share plans, performance-based awards, share appreciation rights and employee share purchase
plans. As such, compensation cost is measured on the date of grant at their fair value. Such compensation amounts, if any, are amortized
over the respective vesting periods of the option grant.
Segment
Reporting
The
Company follows Financial Accounting Standards Board issued Accounting Standards Update 2023-07 (“ASU 2023-07”) for
its segment reporting. ASU 2023-07 requires more detailed information about reportable segments and expenses including the requirement
to disclose qualitative information about factors used to identify reportable segments and quantitative information about profit and
loss measures and significant expense categories. The Company has not yet begun generating significant revenue from its planned principal
operations and operates as a single reportable segment. The revenue associated with the services that the clinics perform by way of treatments
and the licensure of these clinics are not considered two distinct segments for the years ended December 31, 2025 and 2024, respectively.
The benefit the clinics get by being licensed will assist in increased revenues associated with the treatments being administered. The
chief operating decision maker is the Company’s chief executive officer who assesses performance based on total expenses, cash
flows, and progress made in the Company’s ongoing development efforts. With the formation of the VIE, Vivos India, and the fact
that this is consolidated for financial reporting purposes, the activities of Vivos India are a defined segment for geographical purposes.
As of December 31, 2025, the Company is still waiting on regulatory approval in India to commence operations. All of the Company’s
long-lived assets as of December 31, 2025 are located in the United States.
Recent
Accounting Pronouncements
Adoption
of ASU 2023-09
In
December 2023, the Financial Accounting Standards Board issued ASU 2023-09, which requires enhanced disclosures related to the effective
tax rate reconciliation and income taxes paid. The guidance is intended to improve transparency regarding the nature and magnitude of
factors contributing to differences between the statutory tax rate and the effective tax rate, as well as cash taxes paid by jurisdiction.
The
Company adopted this standard effective January 1, 2025 on a prospective basis. The adoption did not have a material impact on the Company’s
consolidated financial position, results of operations, or cash flows, as the amendments are disclosure-only in nature. Prior-period
amounts have been recast to conform to the current-period presentation, where applicable.
The
Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition,
results of operations, cash flows or disclosures.
NOTE
2: RELATED PARTY TRANSACTIONS
In
December 2024, our Chief Executive Officer advanced $ 40,949 to the Company, which amount was repaid within ten days.
NOTE
3: FIXED ASSETS
As
of December 31, 2025 and 2024, the Company has the following fixed assets:
SCHEDULE
OF FIXED ASSETS
December 31, 2025
December 31, 2024
Production equipment – 5 year-life
$ 101,199
$ -
Office equipment – 5 year-life
1,986
-
Accumulated depreciation
( 374 )
-
Fixed assets, net
$ 102,811
$ -
Depreciation
expense for the years ended December 31, 2025 and 2024 was $ 374 and $ 0 .
F- 12
NOTE
4: STOCKHOLDERS’ EQUITY
Common
Stock
The
Company has authorized 950,000,000 shares of Common Stock. As of December 31, 2025 and 2024, there are 455,494,238 and 440,873,806 shares
of Common Stock issued and outstanding, respectively.
Preferred
Stock
The
Company has authorized 20,000,000 shares of Preferred Stock. There are currently three series of Preferred Stock outstanding; Series
A Convertible Preferred Stock, Series B Convertible Preferred Stock and Series C Convertible Preferred Stock. The Company’s Board
of Directors is authorized to provide for the issuance of shares of Preferred Stock in one or more series, fix or alter the designations,
preferences, rights, qualifications, limitations or restrictions of the shares of each series, including the dividend rights, dividend
rates, conversion rights, voting rights, term of redemption including sinking fund provisions, redemption price or prices, liquidation
preferences and the number of shares constituting any series or designations of such series without further vote or action by the shareholders.
The issuance of Preferred Stock may have the effect of delaying, deferring, or preventing a change in control of management without further
action by the shareholders and may adversely affect the voting and other rights of the holders of Common Stock. The issuance of Preferred
Stock with voting and conversion rights may adversely affect the voting power of the holders of Common Stock, including the loss of voting
control to others.
Series
A Convertible Preferred Stock
On
June 30, 2015, a certificate of designations was filed with the Delaware Secretary of State to designate 2,500,000 shares of the Company’s
Preferred Stock as Series A Convertible Preferred Stock, par value $ 0.001 per share (“ Series A Preferred ”) (the “ Series
A COD ”). Effective March 31, 2016, the Company amended the Series A COD, increasing the maximum number of shares of Series
A Preferred from 2,500,000 shares to 5,000,000 shares. As of December 31, 2025 and 2024, there are 2,071,007 shares of Series A Preferred
issued and outstanding, respectively.
The
following summarizes the current rights and preferences of the Series A Preferred:
Liquidation
Preference . The Series A Preferred has a liquidation preference of $ 5.00 per share.
Dividends .
Shares of Series A Preferred do not have any separate dividend rights.
Conversion .
Subject to certain limitations set forth in the Series A COD, each share of Series A Preferred is convertible, at the option of the holder,
into that number of shares of Common Stock (the “ Series A Conversion Shares ”) equal to the liquidation preference
thereof, divided by Conversion Price (as such term is defined in the Series A COD), currently $ 4.00 .
In
the event the Company completes an equity or equity-based public offering, registered with the SEC, resulting in gross proceeds to the
Company totaling at least $ 5.0 million, all issued and outstanding shares of Series A Preferred at that time will automatically convert
into Series A Conversion Shares.
Redemption .
Subject to certain conditions set forth in the Series A COD, in the event of a Change of Control (defined in the Series A COD), or at
such time as a third party not affiliated with the Company or any holders of the Series A Preferred shall have acquired, in one or a
series of related transactions, equity securities of the Company representing more than fifty percent (50%) of the outstanding voting
securities of the Company), the Company, at its option, will have the right to redeem all or a portion of the outstanding Series A Preferred
in cash at a price per share of Series A Preferred equal to 100% of the Liquidation Preference.
Voting
Rights . Holders of Series A Preferred are entitled to vote on all matters, together with the holders of Common Stock, and have the
equivalent of five votes for every Series A Conversion Share issuable upon conversion of such holder’s outstanding shares of Series
A Preferred. However, the Series A Conversion Shares, when issued, will have all the same voting rights as other issued and outstanding
Common Stock of the Company, and none of the rights of the Series A Preferred.
F- 13
Liquidation .
Upon any liquidation, dissolution, or winding-up of the Company, whether voluntary or involuntary (a “ Liquidation ”),
the holders of Series A Preferred shall be entitled to receive out of the assets, whether capital or surplus, of the Company an amount
equal to the liquidation preference of the Series A Preferred before any distribution or payment shall be made to the holders of any
junior securities, and if the assets of the Company are insufficient to pay in full such amounts, then the entire assets to be distributed
to the holders of the Series A Preferred shall be ratably distributed among the holders in accordance with the respective amounts that
would be payable on such shares if all amounts payable thereon were paid in full.
Certain
Price and Share Adjustments .
a)
Stock Dividends and Stock Splits. If the Company (i) pays a stock dividend or otherwise makes a distribution or distributions payable
in shares of Common Stock on shares of Common Stock or any other Common Stock equivalents; (ii) subdivides outstanding shares of Common
Stock into a larger number of shares; (iii) combines (including by way of a reverse stock split) outstanding shares of Common Stock into
a smaller number of shares; or (iv) issues, in the event of a reclassification of shares of the Common Stock, any shares of capital stock
of the Company, then the conversion price shall be adjusted accordingly.
b)
Merger or Reorganization. If the Company is involved in any reorganization, recapitalization, reclassification, consolidation or merger
in which the Common Stock is converted into or exchanged for securities, cash or other property than each share of Series A Preferred
shall be convertible into the kind and amount of securities, cash or other property that a holder of the number of shares of Common Stock
issuable upon conversion of one share of Series A Preferred prior to any such merger or reorganization would have been entitled to receive
pursuant to such transaction.
Series
B Convertible Preferred Stock
On
October 10, 2018, a certificate of designation was filed with the Delaware Secretary of State to designate 5,000,000 shares of our Preferred
Stock as Series B Convertible Preferred Stock, par value $ 0.001 per share (“ Series B Preferred ”) (the “ Series
B COD ”). As of December 31, 2025 and 2024, there are 363 shares of Series B Preferred issued and outstanding, respectively.
The
following summarizes the current rights and preferences of the Series B Preferred:
Liquidation
Preference . The Series B Preferred has a liquidation preference of $ 1.00 per share.
Dividends .
Shares of Series B Preferred do not have any separate dividend rights.
Conversion .
Subject to certain limitations set forth in the Series B COD, each share of Series B Convertible is convertible, at the option of the
holder, into that number of shares of Common Stock (the “ Series B Conversion Shares ”) equal to the liquidation preference
thereof, divided by the Conversion Price (as such term is defined in the Series B COD), currently $ 0.08 .
Redemption .
Subject to certain conditions set forth in the Series B COD, in the event of a Change of Control (defined in the Series B COD), or at
such as a third party not affiliated with the Company or any holders of the Series B Convertible shall have acquired, in one or a series
of related transactions, equity securities of the Company representing more than fifty percent (50%) of the outstanding voting securities
of the Company), the Company, at its option, will have the right to redeem all or a portion of the outstanding Series B Preferred in
cash at a price per share of Series B Preferred equal to 100% of the Liquidation Preference.
Voting
Rights . Holders of Series B Preferred are entitled to vote on all matters, together with the holders of Common Stock, and have the
equivalent of two votes for every Series B Conversion Share issuable upon conversion of such holder’s outstanding shares of Series
B Preferred. However, the Series B Conversion Shares, when issued, will have the same voting rights as other issued and outstanding shares
of Common Stock of the Company, and none of the rights of the Series A Preferred.
Liquidation .
Upon any liquidation, dissolution, or winding-up of the Company, whether voluntary or involuntary (a “ Liquidation ”),
the holders of Series B Preferred shall be entitled to receive out of the assets, whether capital or surplus, of the Company an amount
equal to the liquidation preference of the Series B Preferred before any distribution or payment shall be made to the holders of any
junior securities, and if the assets of the Company are insufficient to pay in full such amounts, then the entire assets to be distributed
to the holders of the Series B Preferred shall be ratably distributed among the holders in accordance with the respective amounts that
would be payable on such shares if all amounts payable thereon were paid in full.
F- 14
Certain
Price and Share Adjustments .
(a)
Stock Dividends and Stock Splits. If the Company (i) pays a stock dividend or otherwise makes a distribution or distributions payable
in shares of Common Stock on shares of Common Stock or any other Common Stock equivalents; (ii) subdivides outstanding shares of Common
Stock into a larger number of shares; (iii) combines (including by way of a reverse stock split) outstanding shares of Common Stock into
a smaller number of shares; or (iv) issues, in the event of a reclassification of shares of the Common Stock, any shares of capital stock
of the Company, then the conversion price shall be adjusted accordingly.
(b)
Merger or Reorganization. If the Company is involved in any reorganization, recapitalization, reclassification, consolidation or merger
in which the Common Stock is converted into or exchanged for securities, cash or other property than each share of Series B Preferred
shall be convertible into the kind and amount of securities, cash or other property that a holder of the number of shares of Common Stock
issuable upon conversion of one share of Series B Preferred prior to any such merger or reorganization would have been entitled to receive
pursuant to such transaction.
On
December 16, 2024, 200,000
Series B Preferred shares were converted into 2,500,000
shares of Common Stock. There were no conversions in 2025.
Series
C Convertible Preferred Stock
On
March 27, 2019, a certificate of designation was filed with the Delaware Secretary of State to designate 5,000,000 shares of our Preferred
Stock as Series C Convertible Preferred Stock, par value $ 0.001 per share (“ Series C Preferred ”) (the “ Series
C COD ”). As of December 31, 2025 and 2024, there were 385,302 shares of Series C Preferred issued and outstanding, respectively.
The
following summarizes the current rights and preferences of the Series C Preferred:
Liquidation
Preference . The Series C Preferred has a liquidation preference of $ 1.00 per share.
Dividends .
Shares of Series C Preferred do not have any separate dividend rights.
Conversion .
Subject to certain limitations set forth in the Series C COD, each share of Series C Preferred is convertible, at the option of the holder,
into that number of shares of Common Stock (the “ Series C Conversion Shares ”) equal to the liquidation preference
thereof, divided by Conversion Price (as such term is defined in the Series C COD), currently $ 0.08 .
The
Series C Preferred will only be convertible at any time after the date that the Company shall have amended its Certificate of Incorporation
to increase the number of shares of Common Stock authorized for issuance thereunder or effect a reverse stock split of the outstanding
shares of Common Stock by a sufficient amount to permit the conversion of all Series C Preferred into shares of Common Stock (“ Authorized
Share Approval ”) (such date, the “ Initial Convertibility Date ”), each share of Series C Preferred shall
be convertible into validly issued, fully paid and non-assessable shares of Common Stock on the terms and conditions set forth in the
Series C COD under the definition “ Conversion Rights ”.
Redemption .
Subject to certain conditions set forth in the Series C COD, in the event of a Change of Control (defined in the Series C COD), or at
such time as a third party not affiliated with the Company or any holders of the Series C Preferred shall have acquired, in one or a
series of related transactions, equity securities of the Company representing more than fifty percent (50%) of the outstanding voting
securities of the Company), the Company, at its option, will have the right to redeem all or a portion of the outstanding Series C Preferred
in cash at a price per share of Series C Preferred equal to 100% of the Liquidation Preference.
Voting
Rights . Holders of Series C Preferred are entitled to vote on all matters, together with the holders of Common Stock, and have the
equivalent of thirty-two votes for every Series C Conversion Share issuable upon conversion of such holder’s outstanding shares
of Series C Preferred. However, the Series C Conversion Shares, when issued, will have the same voting rights as other issued and outstanding
shares of Common Stock of the Company, and none of the rights of the Series C Preferred.
F- 15
Liquidation .
Upon any liquidation, dissolution, or winding-up of the Company, whether voluntary or involuntary (a “ Liquidation ”),
the holders of Series C Preferred shall be entitled to receive out of the assets, whether capital or surplus, of the Company an amount
equal to the liquidation preference of the Series C Preferred before any distribution or payment shall be made to the holders of any
junior securities, and if the assets of the Company are insufficient to pay in full such amounts, then the entire assets to be distributed
to the holders of the Series C Preferred shall be ratably distributed among the holders in accordance with the respective amounts that
would be payable on such shares if all amounts payable thereon were paid in full.
Certain
Price and Share Adjustments .
(a)
Stock Dividends and Stock Splits. If the Company (i) pays a stock dividend or otherwise makes a distribution or distributions payable
in shares of Common Stock on shares of Common Stock or any other Common Stock equivalents; (ii) subdivides outstanding shares of Common
Stock into a larger number of shares; (iii) combines (including by way of a reverse stock split) outstanding shares of Common Stock into
a smaller number of shares; or (iv) issues, in the event of a reclassification of shares of the Common Stock, any shares of capital stock
of the Company, then the conversion price shall be adjusted accordingly.
(b)
Merger or Reorganization. If the Company is involved in any reorganization, recapitalization, reclassification, consolidation or merger
in which the Common Stock is converted into or exchanged for securities, cash or other property than each share of Series C Preferred
shall be convertible into the kind and amount of securities, cash or other property that a holder of the number of shares of Common Stock
issuable upon conversion of one share of Series C Preferred prior to any such merger or reorganization would have been entitled to receive
pursuant to such transaction.
Common
and Preferred Stock Issuances
Common
and Preferred Stock Issuances – Year Ended December 31, 2025
In
January 2025, the Company received $ 1,500 from warrants exercised in December 2024.
In
February 2025, the Company issued 12,500,000 shares of Common Stock pursuant to the Regulation A+ Offering, and 6,250,000 warrants for
cash proceeds of $ 1,506,250 .
In
March 2025, the Company issued 38,422 shares of Common Stock for services rendered valued at $ 4,688 .
In
April 2025, the Company issued 100,000 shares of Common Stock upon the vesting of Restricted Stock Units (“ RSUs”).
In
June 2025, the Company issued 250,000 shares of Common Stock upon the vesting of RSUs, and 41,778 shares for services rendered in the
amount of $ 4,687 .
In
July 2025, 742,857 shares of Common Stock were issued for the cashless exercise of 1,600,000 warrants.
In
September 2025, the Company issued 118,094 shares of Common Stock for services rendered in the amount of $ 10,688 .
In
December 2025, the Company issued 329,281 shares of Common Stock for services rendered in the amount of $ 22,687 and issued 500,000 shares
of Common Stock upon the vesting of RSUs.
Common
and Preferred Stock Issuances – Year Ended December 31, 2024
The
Company issued 24,950,000 shares of Common Stock pursuant to the Regulation A+ Offerings for cash proceeds of $ 2,266,000 .
The
Company issued 605,801 shares of Common Stock for services rendered valued at $ 88,925 .
The
Company issued 20,336,472 shares of Common Stock in the cashless exercise of 28,619,000 warrants.
F- 16
The
Company issued 5,000,000 shares of Common Stock in the exchange of 5,000,000 warrants and recognized a loss on the exchange of $ 381,000
which is included in the exercise of warrants in the consolidated statement of changes in stockholder’s equity.
There
were 200,000 Series B Preferred shares converted into 2,500,000 common shares.
The
Company settled 750,000 RSUs for Common Stock.
The
Company adjusted their common shares for vested RSUs in prior periods that were cancelled.
NOTE
5: COMMON STOCK OPTIONS, WARRANTS AND RESTRICTED STOCK UNITS
Common
Stock Options
The
Company recognizes in the financial statements compensation related to all stock-based awards, including stock options and warrants,
based on their estimated grant-date fair value. The Company has estimated expected forfeitures and is recognizing compensation expense
only for those awards expected to vest. All compensation is recognized by the time the award vests.
The
following schedule summarizes the changes in the Company’s stock options:
SCHEDULE
OF CHANGES IN STOCK OPTION
Options Outstanding
Weighted Average
Weighted Average
Number Of Shares
Exercise Price Per Share
Remaining
Contractual Life
Aggregate Intrinsic Value
Exercise Price Per Share
Year Ended December 31, 2024
Outstanding at January 1, 2024
2,252,809
$ 0.024 - 0.04
5.70 years
$ 78,886
$ 0.04
Granted
-
$ -
-
$ -
Exercised
-
$ -
-
$ -
Expired/cancelled
-
$ -
-
$ -
Outstanding at December 31, 2024
2,252,809
$ 0.024 - 0.04
4.70 years
$ 174,855
$ 0.04
Exercisable at December 31, 2024
2,252,809
$ 0.024 - 0.04
4.70 years
$ 174,855
$ 0.04
Year Ended December 31, 2025
Outstanding at January 1, 2025
2,252,809
$ 0.024 - 0.04
4.70 years
$ 174,855
$ 0.04
Granted
-
$ -
-
$ -
Exercised
-
$ -
-
$ -
Expired/cancelled
-
$ -
-
$ -
Outstanding at December 31, 2025
2,252,809
$ 0.024 - 0.04
3.70 years
$ 71,226
$ 0.04
Exercisable at December 31, 2025
2,252,809
$ 0.024 - 0.04
3.70 years
$ 71,226
$ 0.04
During
the years ended December 31, 2025 and 2024, the Company recognized $ 0 of stock-based compensation expense related to the vesting of stock
options.
F- 17
Common
Stock Warrants
The
following schedule summarizes the changes in the Company’s stock warrants:
SCHEDULE
OF CHANGES IN STOCK WARRANTS
Warrants Outstanding
Weighted Average
Weighted Average
Number Of Shares
Exercise Price Per Share
Remaining
Contractual Life
Aggregate Intrinsic Value
Exercise Price Per Share
Year Ended December 31, 2024
Outstanding at January 1, 2024
26,134,000
$ 0.06 - 0.10
3.54 years
$ -
$ 0.0827
Granted
18,950,000
$ 0.075
-
$ -
$ -
Redeemed
-
$ -
-
$ -
$ -
Exercised
( 28,619,000 )
$ -
-
$ -
$ -
Exchanged
( 5,000,000 )
$ -
-
$ -
$ -
Expired/cancelled
-
$ -
-
$ -
$ -
Outstanding at December 31, 2024
11,465,000
$ 0.13
4 years
$ 123,690
$ 0.13
Exercisable at December 31, 2024
11,465,000
$ 0.13
4 years
$ 123,690
$ 0.13
Year Ended December 31, 2025
Outstanding at January 1, 2025
11,465,000
$ 0.13
4
years
$ 123,690
$ 0.13
Granted
6,250,000
$ 0.15
-
$ -
$ -
Redeemed
-
$ -
-
$ -
$ -
Exercised
( 1,600,000 )
$ -
-
$ -
$ -
Exchanged
-
$ -
-
$ -
$ -
Expired/cancelled
-
$ -
-
$ -
$ -
Outstanding at December 31, 2025
16,115,000
$ 0.075 - 0.15
2.20 years
$ -
$ 0.143
Exercisable at December 31, 2025
16,115,000
$ 0.075 - 0.15
2.20 years
$ -
$ 0.143
Changes
to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each option/warrant is estimated
using the Black-Scholes valuation model. The following assumptions were used for the periods as follows:
SCHEDULE
OF ASSUMPTIONS USED IN FAIR VALUE MEASUREMENT
Year Ended
Year Ended
December 31, 2025
December 31, 2024
Expected term
0 -
0 -
Expected volatility
- %
- %
Expected dividend yield
-
-
Risk-free interest rate
- %
- %
The
Company granted 2,000,000
warrants in their Regulation A+ Offering in January 2024, with
an exercise price of $ 0.075
and a 3
three-year term and 5,000,000
warrants with the same terms on April 1, 2024.
In
November 2024, the Company sold 11,950,000 warrants, 30 % of which expire December 31, 2024 at an exercise price of $ 0.01 and 70 % of which
expire December 31, 2027 at an exercise price of $ 0.15 for $ 11,950 under Regulation D.
In
2024, the Company issued 25,336,468 shares of Common Stock in the exercise of 33,619,000 warrants.
The
Company granted 6,250,000 warrants in February 2025, with an exercise price of $ 0.15 that expire June 30, 2028. In July 2025, 1,600,000
warrants were exercised into 742,857 shares of Common Stock.
F- 18
Restricted
Stock Units
The
following schedule summarizes the changes in the Company’s restricted stock units:
SCHEDULE OF CHANGES IN RESTRICTED STOCK UNITS
Number Of Shares
Weighted Average
Grant Date Fair Value
Year Ended December 31, 2024
Outstanding at January 1, 2024
1,450,000
$ 0.09
Granted
21,850,000
$ 0.08
Vested
( 11,475,000 )
$ -
Forfeited
-
$ -
Outstanding at December 31, 2024
11,825,000
$ 0.08
Year Ended December 31, 2025
Outstanding at January 1, 2025
11,825,000
$ 0.08
Granted
1,650,000
$ 0.13
Vested
( 12,575,000 )
$ -
Forfeited
-
$ -
Outstanding at December 31, 2025
900,000
$ 0.09
During
the years ended December 31, 2025 and 2024, the Company recognized $ 1,029,110 and $ 918,350 in expense related to the vesting of its restricted
stock units. As of December 31, 2025, the Company had $ 121,170 worth of expense yet to be recognized for restricted stock units not yet
vested.
On
January 1, 2024, the Company granted 20,000,000
restricted stock units to its Chief Executive Officer as part
of his new employment agreement that vest in four equal installments over a 2
two-year period beginning February 1, 2024. In May 2024, the
Company granted 1,050,000 restricted stock units to consultants that vest through December 31, 2025. In November 2024, the Company granted
800,000 restricted stock units that vest in May 2025. During the year ended December 31, 2024, 11,475,000 of these restricted stock units
vested.
During
the year ended December 31, 2025, 1,650,000 restricted stock units were granted to consultants that vest through December 31, 2028, and
12,575,000 restricted stock units vested.
NOTE
6: LEASES
The
Company has adopted ASU No. 2016-02, Leases (Topic 842) and as such accounted for our leases in terms of the right of use assets
and offsetting lease liability obligations under this pronouncement. The Company had had only short-term leases through entering into
a long-term lease agreement on November 1, 2025. The Company recorded these amounts at present value, in accordance with the standard,
using a discount rate of 4.5%. The right of use asset is composed of the sum of all lease payments, at present value, and is amortized
straight line over the life of the expected lease term. For the expected term of the lease the Company used the initial terms of 48 months.
Upon the election by the Company to extend the lease for additional years, that election will be treated as a lease modification and
the lease will be reviewed for re-measurement.
The
Company has chosen to implement this standard using the modified retrospective model approach with a cumulative-effect adjustment, which
does not require the Company to adjust the comparative periods presented when transitioning to the new guidance. The Company has also
elected to utilize the transition related practical expedients permitted by the new standard. The modified retrospective approach provides
a method for recording existing leases at adoption and in comparative periods that approximates the results of a modified retrospective
approach. Adoption of the new standard did not result in an adjustment to retained earnings for the Company.
As
of December 31, 2025, the value of the unamortized lease right of use asset was $ 110,703 . As of December 31, 2025, the Company’s
lease liability was $ 114,271 .
SCHEDULE
OF OPERATING LEASE MATURITY
Maturity of lease liability for the operating lease for the period ended December 31,
2026
$ 30,093
2027
$ 33,460
2028
$ 33,460
2029
$ 27,882
Imputed interest
$ ( 10,624 )
Total lease liability
$ 114,271
Disclosed as:
Current portion
$ 25,420
Non-current portion
$ 88,851
F- 19
SCHEDULE
OF LESSEE RIGHT OF USE OF ASSET AMORTIZATION
Amortization of the right of use asset for the period ended December 31, 2026
$ 26,977
2027
$ 28,268
2028
$ 29,649
2029
$ 25,809
Total
$ 110,703
Total
Lease Cost
Individual
components of the total lease cost incurred by the Company is as follows:
SCHEDULE
OF LEASE COST
Year ended
December 31, 2025
Year ended
December 31, 2024
Operating lease expense
$ 4,413
$ -
NOTE
7: CONCENTRATIONS
Four
and three customers accounted for all of the revenues, each, more than 10% of total revenue. As of December 31, 2025 and 2024, six and
two customers represented 100 % of the Company’s accounts receivable, of which three and two customers represented greater than
10% of the total outstanding.
NOTE
8: COMMITMENT
On
June 4, 2019, the Company entered into an Executive Employment Agreement (“ Employment Agreement ”) with Dr. Michael
K. Korenko, the Company’s Chief Executive Officer. The employment term under the Employment Agreement commenced with an effective
date of June 11, 2019 and expires on December 31, 2020, and December 31 of each successive year if the Employment Agreement is extended,
unless terminated earlier as set forth in the Employment Agreement. On December 31, 2020, the Company extended the Employment Agreement
through December 31, 2021 while renegotiating terms of a new Employment Agreement. On May 3, 2021, the Company and the Chief Executive
Officer agreed the terms of a new Employment Agreement with an effective date of January 1, 2021 that has a term of three years and expired
December 31, 2023. On December 19, 2023, the Company renewed the Employment Agreement for a term of two years expiring December 31, 2025.
Under
the terms of the Employment Agreement effective January 1, 2024, the Company shall pay to Dr. Korenko a base compensation of $ 295,500 .
In addition, Dr. Korenko is entitled to a discretionary bonus to be earned in the amount of $ 10,000
per quarter upon the satisfaction of conditions to be determined
by the Board of Directors of the Company. In addition, the Company granted Dr. Korenko 20,000,000
restricted stock units on January 1, 2024 that vest over the
2
two-year period.
NOTE
9: INCOME TAXES
Deferred
taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating
loss and tax credit carry-forwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences
are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a
valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets
will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of
enactment.
F- 20
The
following table summarizes the significant differences between the U.S. Federal statutory tax rate and the Company’s effective
tax rate for financial statement purposes for the years ended December 31, 2025 and 2024:
SCHEDULE OF EFFECTIVE TAX RATE
2025
2024
Federal income taxes at statutory rate
21.00 %
21.00 %
State income taxes at statutory rate
0.00 %
0.00 %
Stock for services
33.57 %
31.55 %
Change in valuation allowance
( 54.57 )%
( 52.55 )%
Totals
0.00 %
0.00 %
Net
deferred tax assets consist of the following components as of December 31, 2025 and 2024:
SCHEDULE
OF NET DEFERRED TAX ASSETS
December 31, 2025
December 31, 2024
Deferred tax assets:
Net operating loss carryover
$ 7,690,000
$ 7,260,000
Capital Loss Carryover
3,400
3,400
Valuation allowance
( 7,693,400 )
( 7,263,400 )
Net deferred tax asset
$ -
$ -
The
income tax provision differs from the amount of income tax determined by applying the U.S. Federal income tax rate to pretax income from
continuing operations for the years ended December 31, 2025 and 2024 due to the following:
SCHEDULE
OF FEDERAL INCOME TAX RATE
December 31, 2025
December 31, 2024
Book income (loss)
$ ( 643,900 )
$ ( 611,200 )
Depreciation
( 1,000 )
( 1,100 )
Stock for services
216,100
192,900
Valuation allowance
428,800
419,400
Income tax expense
$ -
$ -
At
December 31, 2025, the Company had a net operating loss carryforward of approximately $ 36,620,700 .
ASC
Topic 740 – Income Taxes (“ ASC 740 ”) provides guidance on the accounting for uncertainty in income taxes recognized
in a company’s financial statements. ASC 740 requires a company to determine whether it is more likely than not that a tax position
will be sustained upon examination based upon the technical merits of the position. If the more-likely-than-not threshold is met, a company
must measure the tax position to determine the amount to recognize in the financial statements. At the adoption date of January 1, 2007,
the Company had no unrecognized tax benefit, which would affect the effective tax rate if recognized.
The
Company includes interest and penalties arising from the underpayment of income taxes in the statements of operations in the provision
for income taxes. As of December 31, 2025, the Company had no accrued interest or penalties related to uncertain tax positions.
The
Company files income tax returns in the U.S. federal jurisdiction. The Company is located in the state of Washington and Washington state
does not require the filing of income taxes. With few exceptions, the Company is no longer subject to U.S. federal, state and local,
or non-U.S. income tax examinations by tax authorities for years before 2017.
NOTE
10: SUBSEQUENT EVENTS
The
Company has evaluated subsequent events through the date of this report and there were no items noted to be disclosed except for the
items below.
In
January 2026, the Company issued 44,118 shares of common stock for services rendered.
The Company filed with the SEC
an offering statement on Form 1-A (including a preliminary offering circular dated February 13, 2026, amended March 4, 2026) under Regulation
A for the offering of up to $ 75.0 million of shares of its Common Stock, which offering was qualified by the SEC as of March 5, 2026.
In March 2026, the Company raised
$ 1,553,000 through the sale of 19,200,000 shares of Common Stock through the Regulation A+ Offering and concurrent private placement of
17,000,000 warrants.
In addition, the Company issued
7,950,000 shares of Common Stock in a warrant exchange of 7,950,000 warrants. In this exchange, the Company repriced 1,450,000 warrants
from a $ 0.15 exercise price to a $ 0.075 exercise price and these warrants were extended to a maturity date of December 31, 2029 from June
30, 2028.
F- 21
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.