Item 8. Financial Statements and Supplementary Data
ITEM
8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
SYRA
HEALTH CORP.
INDEX
TO FINANCIAL STATEMENTS
Report of Independent Registered Public Accounting Firm (PCAOB Firm ID: 2738 )
F-2
Balance Sheets at December 31, 2025 and 2024
F-3
Statements of Operations for the Years Ended December 31, 2025 and 2024
F-4
Statements of Stockholders’ Equity for the Years Ended December 31, 2025 and 2024
F-5
Statements of Cash Flows for the Years Ended December 31, 2025 and 2024
F-6
Notes to the Financial Statements
F-7
F- 1
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and
Stockholders
of Syra Health Corp.
Opinion
on the Financial Statements
We
have audited the accompanying balance sheets of Syra Health Corp. (the Company) as of December 31, 2025 and 2024, and the related statements
of operations, 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 referred
to above 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
2 to the financial statements, the Company had a cash balance of $1,614,733, working capital of $2,063,791 and an accumulated deficit
of $9,720,526 since inception, which raises substantial doubt about its ability to continue as a going concern. Management’s plans
regarding those matters are discussed in Note 2. 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 audits 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 the significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe our audits provides
a reasonable basis for our opinion.
Critical
Audit Matter
The
critical audit matter communicated below is a matter arising from the current period audits of the financial statements that were communicated,
or required to be communicated, to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial
statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters
does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit
matter below, providing separate opinion on the critical audit matter or on the accounts or disclosures to which they relate.
Due
to the net loss for the year, the Company evaluated the need for a going concern.
Auditing
management’s evaluation of a going concern can be a significant judgement given the fact that the Company uses management estimates
on future revenues and expenses which are not able to be substantiated.
As
discussed in Note 2, the Company has a going concern due to its insufficient cash balance and accumulated net losses.
To
evaluate the appropriateness of the going concern, we examined and evaluated the financial information along with management’s
plans to mitigate the going concern and management’s disclosure on going concern.
/s/
M&K CPAS, PLLC
We
have served as the Company’s auditor since 2023
The
Woodlands, TX
March
12, 2026
F- 2
SYRA
HEALTH CORP.
BALANCE
SHEETS
December 31,
December 31,
2025
2024
ASSETS
Current assets:
Cash and cash equivalents
$ 1,614,733
$ 2,395,405
Accounts receivable, net
918,374
680,827
Other current assets
205,423
276,563
Total current assets
2,738,530
3,352,795
Property and equipment, net
6,986
27,347
Right-of-use asset
27,401
299,190
Total assets
$ 2,772,917
$ 3,679,332
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 247,520
$ 101,690
Accounts payable, related party
72,000
-
Accrued expenses
194,821
230,383
Deferred revenue
16,611
16,611
Current portion of operating lease liability, related party
27,401
111,978
Notes payable
116,386
152,887
Total current liabilities
674,739
613,549
Non-current portion of operating lease liability, related party
-
187,212
Total liabilities
674,739
800,761
Commitments and contingencies
-
Stockholders’ equity:
Preferred stock, $ 0.001 par value, 10,000,000 shares authorized, no shares designated, issued and outstanding
-
-
Class A common stock, $ 0.001 par value, 100,000,000 shares authorized, 11,339,169 and 8,979,204 shares issued and outstanding at December 31, 2025 and December 31, 2024, respectively
11,339
8,979
Convertible class B common stock, $ 0.001 par value, 5,000,000 shares authorized, 600,000 and 833,334 shares issued and outstanding at December 31, 2025 and 2024 respectively
600
833
Common stock, value
600
833
Additional paid-in capital
11,806,765
11,692,952
Accumulated deficit
( 9,720,526 )
( 8,824,193 )
Total stockholders’ equity
2,098,178
2,878,571
Total liabilities and stockholders’ equity
$ 2,772,917
$ 3,679,332
See
accompanying notes to audited financial statements.
F- 3
SYRA
HEALTH CORP.
STATEMENTS
OF OPERATIONS
2025
2024
For the Year Ended
2025
2024
Net revenues
$ 7,225,973
$ 7,982,082
Cost of services
4,738,211
6,329,119
Gross profit
2,487,762
1,652,963
Operating expenses:
Salaries and benefits
1,500,688
2,718,743
Professional services
737,714
606,051
Research and development expenses
67,840
585,146
Selling, general and administrative expenses
1,065,376
1,445,170
Depreciation
20,468
62,738
Total operating expenses
3,392,086
5,417,848
Operating loss
( 904,324 )
( 3,764,885 )
Other income (expense):
Interest income
21,261
21,247
Interest expense
( 13,270 )
( 15,600 )
Total other income (expense)
7,991
5,647
Net loss
$ ( 896,333 )
$ ( 3,759,238 )
Weighted average common shares outstanding - basic and diluted
11,852,347
7,551,576
Net loss per common share - basic and diluted
$ ( 0.08 )
$ ( 0.50 )
See
accompanying notes to audited financial statements.
F- 4
SYRA
HEALTH CORP.
STATEMENTS
OF CHANGES IN STOCKHOLDERS’ EQUITY
For
the Years Ended December 31, 2025 and 2024
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Preferred Stock
Class A
Common Stock
Convertible
Class B
Common Stock
Additional
Paid-in
Accumulated
Total Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance, December 31, 2023
-
$ -
5,588,298
$ 5,588
833,334
$ 833
$ 9,071,745
$ ( 5,064,955 )
$ 4,013,211
Class A common stock issued for services
-
-
56,992
57
-
-
71,321
-
71,378
Warrants exercised for cash
-
-
130,789
131
-
-
849,998
-
850,129
Class A common stock and warrants issued for cash
-
-
3,203,125
3,203
-
-
1,615,818
-
1,619,021
Amortization of options - Employees & Consultants
-
-
-
-
-
-
59,803
-
59,803
Options issued for Director fees
-
-
-
-
-
-
24,267
-
24,267
Net loss
-
-
-
-
-
-
-
( 3,759,238 )
( 3,759,238 )
Balance, December 31, 2024
-
$
-
8,979,204
$
8,979
833,334
$
833
$
11,692,952
$
( 8,824,193
)
$
2,878,571
Balance
Warrants exercised for cash
-
-
23,125
23
-
-
14,777
-
14,800
Conversion of Class B common stock to Class A common stock
-
-
2,333,340
2,333
( 233,334
)
( 233
)
( 2,100
)
-
-
Class A common stock awarded for services
-
-
3,500
4
-
-
2,582
-
2,586
Amortization of options - Employees & Consultants
-
-
-
-
-
-
60,056
-
60,056
Amortization of Class A common stock options issued for services
38,498
-
38,498
Net loss
-
-
-
-
-
-
-
( 896,333
)
( 896,333
)
Balance, December 31, 2025
-
$
-
11,339,169
$
11,339
600,000
$
600
$
11,806,765
$
( 9,720,526
)
$
2,098,178
See
accompanying notes to audited financial statements .
F- 5
SYRA
HEALTH CORP.
STATEMENTS
OF CASH FLOWS
2025
2024
For the Years Ended
December 31,
2025
2024
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss
$ ( 896,333 )
$ ( 3,759,238 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation
20,468
62,738
Common stock issued for services
2,586
71,378
Non-cash lease expense
-
89,500
Stock-based compensation
98,554
59,803
Changes in operating assets and liabilities:
Accounts receivable
( 237,547 )
379,807
Accounts receivable, related party
-
50,614
Other current assets
382,258
491,883
Right-of-use asset
105,670
-
Accounts payable
145,830
( 361,301 )
Accounts payable, related party
72,000
-
Deferred revenue
-
16,611
Accrued expenses
( 35,562 )
55,672
Operating lease liability
( 105,670 )
( 89,500 )
Net cash used in operating activities
( 447,746 )
( 2,932,033 )
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment
( 107 )
( 11,111 )
Net cash used in investing activities
( 107 )
( 11,111 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from sale of common stock and exercise of warrants
14,800
2,469,150
Repayments on notes payable
( 347,619 )
( 410,676 )
Net cash (used in) provided by financing activities
( 332,819 )
2,058,474
NET CHANGE IN CASH AND CASH EQUIVALENTS
( 780,672 )
( 884,670 )
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
2,395,405
3,280,075
CASH AND CASH EQUIVALENTS AT END OF PERIOD
$ 1,614,733
$ 2,395,405
SUPPLEMENTAL INFORMATION:
Interest paid
$ 13,270
$ 15,600
Income taxes paid
$ -
$ -
NON-CASH INVESTING AND FINANCING ACTIVITIES:
Initial recognition of right-of-use asset and lease liability
$ -
$ 325,491
Conversion of Class B common stock to Class A common stock
$ 2,333
-
Amendment of right-of-use asset and lease liability
$ 166,119
-
Options issued for accrued director fees
$ -
$ 24,267
Prepaid asset financed with note payable
$ 311,118
$ 378,659
See
accompanying notes to audited financial statements.
F- 6
SYRA
HEALTH CORP.
NOTES
TO FINANCIAL STATEMENTS
Note
1 – Nature of Business and Significant Accounting Policies
Nature
of Business
Syra
Health Corp. (“Syra” or the “Company”) was incorporated in the state of Indiana on November 20, 2020 to provide
workforce staffing solutions, health education and healthcare research consulting services to mental health hospitals and organizations,
including government agencies, integrated health networks, managed care entities and pharmaceutical manufacturers. On March 11, 2022,
the Company redomiciled to Delaware. The Company’s corporate office is located in Carmel, Indiana.
Basis
of Presentation
The
accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States
of America (“GAAP”).
Use
of Estimates
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that may affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.
Concentrations
of Credit Risk
The
Company maintains cash in bank deposit accounts, the balances of which at times may exceed federally insured limits. Accounts are guaranteed
by the Federal Deposit Insurance Corporation (“FDIC”) up to $ 250,000 under current regulations. The Company had $ 410,963
and $ 1,032,827 cash in excess of FDIC insured limits at December 31, 2025 and 2024, respectively. The Company has not experienced any
losses in such accounts.
Fair
Value of Financial Instruments
Accounting
Standards Codification (“ASC”) 820 defines fair value, establishes a three-level valuation hierarchy for disclosures of fair
value measurement and enhances disclosure requirements for fair value measures. The three levels are defined as follows:
-
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
-
Level
2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that
are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
F- 7
-
Level
3 inputs to valuation methodology are unobservable and significant to the fair measurement.
The
carrying value of the Company’s financial assets and liabilities, such as cash, accounts receivable and accounts payable are estimated
by management to approximate fair value primarily due to the short-term nature of the instruments. The Company’s advances from
related party approximates the fair value of such instruments based upon management’s best estimate of interest rates that would
be available to the Company for similar financial arrangements at December 31, 2025 and December 31, 2024.
Cash
and Cash Equivalents
Cash
equivalents include money market accounts which have maturities of three months or less when acquired. For the purpose of the statements
of cash flows, all highly liquid investments with an original maturity of three months or less are considered to be cash equivalents.
Cash equivalents are stated at cost plus accrued interest, which approximates market value. There were $ 1,169,450 and $ 1,749,977 cash
equivalents on hand at December 31, 2025 and 2024, respectively, consisting of certificates of deposit with maturities of three months
or less.
Accounts
Receivable
Accounts
receivable is carried at their estimated collectible amounts. Accounts receivable is periodically evaluated for collectability based
on past credit history with customers and their current financial condition. The Company had an allowance of $ 5,520 at December 31, 2025
and December 31, 2024.
Property
and Equipment
Property
and equipment is stated at cost, less accumulated depreciation. The cost of office equipment is depreciated using the straight-line method
based on a 5 five-year life expectancy.
Repairs
and maintenance expenditures are charged to operations as incurred. Major improvements and replacements, which extend the useful life
of an asset, are capitalized and depreciated over the remaining estimated useful life of the asset. When assets are retired or sold,
the cost and related accumulated depreciation are eliminated, and any resulting gain or loss is reflected in operations.
Impairment
of Long-Lived Assets
In
accordance with the provisions of ASC Topic 360, “ Impairment or Disposal of Long-Lived Assets ”, all long-lived assets
such as property and equipment held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is evaluated by a comparison
of the carrying amount of an asset to its estimated future undiscounted cash flows expected to be generated by the asset. If such assets
are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amounts of the assets
exceed the fair value of the assets.
Leases
The
Company accounts for its leases under ASC 842 - Leases . The Company determines if an arrangement is a lease at inception. Operating
leases are included in operating lease right-of-use (“ROU”) assets, current portion of obligations under operating leases,
and obligations under operating leases, non-current on the Company’s balance sheets.
Operating
lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over
the lease term at commencement date, adjusted by the deferred rent liabilities at the adoption date. As the Company’s lease does
not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at commencement date
in determining the present value of future payments. The operating lease ROU asset also includes any lease payments made and excludes
lease incentives and initial direct costs incurred. The Company’s terms may include options to extend or terminate the lease when
it is reasonably certain that the Company will exercise that option. Operating lease expense is recognized on a straight-line basis over
the lease term.
F- 8
Segment
Reporting
ASC
Topic 280, “ Segment Reporting ,” requires annual and interim reporting for an enterprise’s operating segments
and related disclosures about its products, services, geographic areas and major customers. An operating segment is defined as a component
of an enterprise that engages in business activities from which it may earn revenues and expenses, and about which separate financial
information is regularly evaluated by the chief operating decision maker in deciding how to allocate resources. In November 2023, the
FASB issued ASU No. 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosure.” The ASU updates
reportable segment disclosure requirements, primarily through requiring enhanced disclosures about significant segment expenses and information
used to assess segment performance. The amendments do not change how segments are determined, aggregated, or how thresholds are applied
to determine reportable segments. The Company adopted ASU No. 2023-07 during the year ended December 31, 2025.
Segment
information is prepared on the same basis that our CEO, who is our Chief Operating Decision Maker (“CODM”), manages our segments,
evaluates financial results, and makes key operating decisions. We have one reportable operating segment, Healthcare services. The reportable
segment derives its revenue from a variety of services primarily to state and federal health authorities. Our CODM uses net income to
evaluate and make key operating decisions. The Company operates as a single segment and will evaluate additional segment disclosure requirements
as it expands its operations.
Revenue
Recognition
The
Company recognizes revenue in accordance with ASC 606, the core principle of which is that an entity should recognize revenue to depict
the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be
entitled to receive in exchange for those goods or services. To achieve this core principle, five basic criteria must be met before revenue
can be recognized: (1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine
the transaction price; (4) allocate the transaction price to performance obligations in the contract; and (5) recognize revenue when
or as the Company satisfies a performance obligation.
The
Company accounts for revenues when both parties to the contract have approved the contract, the rights and obligations of the parties
are identified, payment terms are identified, and collectability of consideration is probable. Payment terms vary by client and the services
offered.
The
Company has the following main forms of revenue:
–
Healthcare
Workforce;
–
Population
Health
–
Digital
Health
–
Behavioral
and Mental Health Services
–
Health
Education
The
Company primarily provides its services to state health and social service agencies and universities. Healthcare Workforce, Health Education
and Behavioral Mental Health Service contracts are primarily accounted for as a single performance obligation satisfied over time because
the customer simultaneously receives and consumes the benefits of our medical staffing on an hourly or daily basis. Population Health
and Digital Health contracts generally consist of multiple performance obligations that are distinct, such as to provide data analytics
and reporting, training, or develop technology for implementation and maintenance with the customer. The Company allocates the transaction
price across the performance obligations based on the estimated fair value of the distinct performance obligations. Depending on the
performance obligation, revenue is recognized at a point in time when the customer obtains the benefit of the services are provide, or
over time in the case of digital health revenue where the customer simultaneously receives and consumes benefits of the contract, such
as ongoing performance of our technology product.
The
contracts generally stipulate bi-weekly or monthly billing, and the Company has elected the “as invoiced” practical expedient
to recognize revenue based on the hours incurred at the contractual rate as the Company has the right to payment in an amount that corresponds
directly with the value of performance completed to date. The Company may also be subject to penalties for violations of certain ethical
standards and non-performance measures within these state contracts. The Company recognizes revenue net of penalties.
F- 9
Disaggregated
revenue data
The
Company’s revenue consists of the following revenue services within its industry:
Schedule of Disaggregation of Revenue
December 31, 2025
December 31, 2024
Year Ended
December 31, 2025
December 31, 2024
Net revenues:
Healthcare workforce
$ 1,902,700
$ 5,896,433
Population health
5,323,273
2,068,804
Behavioral and mental health
-
16,845
Net revenues
$ 7,225,973
$ 7,982,082
Cost
of Services
The
cost of services includes wages and related payroll taxes, employee benefits and certain other employee-related costs of the Company’s
contract service employees, while the employees work on contract assignments.
Significant
Concentrations
The
majority of accounts receivable and revenue contracts are between the Company and different divisions within the Indiana Family and Social
Services Administration (“ FSSA”). Most contracts require monthly payments as the projects progress. The Company generally
does not require collateral or advance payments. For the years ended December 31, 2025 and 2024, FSSA accounted for approximately 35 %
and 61 % of revenues, respectively, which was derived through a combination of divisions within the State of Indiana, including the FSSA-NeuroDiagnostic
Institute, representing $ 2,562,717 and $ 4,567,637 of the Company’s Healthcare Workforce revenue for the years ended December 31,
2025 and 2024, respectively, and the FSSA-Division of Mental Health and Addiction and FSSA-HSCP, representing $ 1,507,254 and $ 312,000
of the Company’s Population Health revenues for the years ended December 31, 2025 and 2024, respectively. Additionally, for the
year ended December 31, 2025, Humana, Inc accounted for approximately 37 % and 74 % of the Company’s revenue and accounts receivable,
respectively. In addition, the combined divisions of the FSSA, Coordinated Care Corporation (doing business as Managed Health Services,
owed 11 % of the Company’s accounts receivable at December, 2025. The combined divisions of the FSSA (NeuroDiagnostic Institute
and Division of Mental Health and Addiction), owned 56 % and one other customer represented 11 %, of the Company’s accounts receivable
respectively, at December 31, 2024.
Stock-Based
Compensation
The
Company accounts for equity instruments issued to employees and non-employees in accordance with the provisions of ASC 718 Stock Compensation
(“ASC 718”). All transactions in which the consideration provided in exchange for the purchase of goods or services consists
of the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the
equity instrument issued, whichever is more reliably measurable.
Basic
and Diluted Loss Per Share
Basic
earnings per share (“EPS”) are computed by dividing net income (the numerator) by the weighted average number of common shares
outstanding for the period (the denominator). Weighted average shares for basic EPS are calculated based on weighted average Class A
and Class B shares outstanding. Diluted EPS is computed by dividing net income by the weighted average number of common shares and potential
common shares outstanding (if dilutive) during each period. Potential common shares include stock options, warrants, conversion of Class
B shares and restricted stock. The number of potential common shares outstanding relating to stock options, warrants, conversion of Class
B shares and restricted stock is computed using the treasury stock method. For the periods presented, potential dilutive securities had
an anti-dilutive effect and were not included in the calculation of diluted net loss per common share.
F- 10
Income
Taxes
The
Company accounts for income taxes under the Financial Accounting Standards Board (“FASB”) ASC 740 Income Taxes (“ASC
740”), which requires use of the liability method. FASB ASC 740-10-25 provides that deferred tax assets and liabilities are recognized
for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities
and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be recovered or settled. A valuation allowance is provided for
significant deferred tax assets when it is more likely than not, that such asset will not be recovered through future operations.
Uncertain
Tax Positions
In
accordance with ASC 740, the Company recognizes the tax benefit from an uncertain tax position only if it is more likely than not that
the tax position will be capable of withstanding examination by the taxing authorities based on the technical merits of the position.
These standards prescribe a recognition threshold and measurement attribute for the financial statement recognition and measurement of
a tax position taken or expected to be taken in a tax return. These standards also provide guidance on de-recognition, classification,
interest and penalties, accounting in interim periods, disclosure, and transition.
Various
taxing authorities may periodically audit the Company’s income tax returns. These audits include questions regarding the Company’s
tax filing positions, including the timing and amount of deductions and the allocation of income to various tax jurisdictions. In evaluating
the exposures connected with various tax filing positions, including state and local taxes, the Company records allowances for probable
exposures. A number of years may elapse before a particular matter, for which an allowance has been established, is audited and fully
resolved. The Company has not yet undergone an examination by any taxing authorities. The Company
recognizes interest and penalties related to uncertain tax positions, if any, as an income tax expense.
The
assessment of the Company’s tax position relies on the judgment of management to estimate the exposures associated with the Company’s
various filing positions.
Recent
Accounting Standards
From
time to time, new accounting pronouncements are issued by the FASB that are adopted by the Company as of the specified effective date.
In
November 2023, the Financial Accounting Standard Board (“ FASB ”) issued ASU 2023-07, Improvements to Reportable
Segment Disclosures , which amends the existing segment reporting guidance (ASC Topic 280) to improve reportable segment disclosure
requirements, primarily through enhanced disclosures about significant segment expenses that are regularly provided to the CODM and included
within each reported measure of segment profit or loss, an amount for other segment items by reportable segment and a description of
its composition, the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit
or loss in assessing segment performance and deciding how to allocate resources. The amendments in this update were effective for fiscal
years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024.
The
Company adopted this standard on a retrospective basis within our annual report for the year ended December 31, 2024, with no material
impact to our financial statements.
Management
does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material
effect on the Company’s financial statements.
F- 11
Note
2 – Going Concern
As
shown in the accompanying financial statements, as of December 31, 2025, the Company had a cash balance of $ 1,614,733 , working capital
of $ 2,063,791 and an accumulated deficit of $ 9,720,526 since inception. The Company is too early in its development stage to project
revenue with a necessary level of certainty. Therefore, the Company may not have sufficient funds to sustain its operations for the next
twelve months from the issuance date of these financial statements and may need to raise additional cash to fund its operations. These
factors raise substantial doubt about the Company’s ability to continue as a going concern. The Company has commenced sales and
continues to develop its operations. In the event sales do not materialize at the expected rates, management would seek additional financing
or would attempt to conserve cash by further reducing expenses. There can be no assurance that the Company will be successful in achieving
these objectives.
The
Company continues to pursue sources of additional capital through debt and financing transactions or arrangements, including equity financing
or other means. The Company may not be successful in identifying suitable funding transactions in a sufficient time period or at all
and may not obtain the required capital by other means. If the Company does not succeed in raising additional capital, resources may
not be sufficient to fund its business. The Company’s ability to scale production and distribution capabilities and further increase
the value of its brands, is largely dependent on its success in raising additional capital. From January through April of 2023, the Company
raised a total of $ 1,455,000 of capital from the sale of convertible notes. On October 3, 2023, the Company completed its IPO and received
net proceeds of approximately $ 5,332,283 . In October 2023, the convertible notes were converted into Class A common stock in accordance
with the terms of the convertible promissory notes as a result of the IPO. On September 11, 2024, the Company completed a public offering
and received net proceeds of $ 1,619,021 .
The
financial statements do not include any adjustments that might result from the outcome of any uncertainty as to the Company’s ability
to continue as a going concern. These financial statements also do not include any adjustments relating to the recoverability and classification
of recorded asset amounts or amounts and classifications of liabilities that might be necessary should the Company be unable to continue
as a going concern.
Note
3 – Related Party Transactions
Director
Fees
As
of December 31, 2025, the Company owed a total of $ 72,000 in fees payable to directors. This amount is presented within accounts payable,
related parties.
Office
Lease
The
Company leases its current corporate headquarters under a nine months lease from STVentures, LLC (“ STVentures”) ,
an entity beneficially owned by the principal owners and the management team of Syra and their affiliates .
The lease commenced on July 1, 2021 and as amended on May 1, 2022, provided for a base monthly rent of $ 10,711 . The lease was further
amended on June 26, 2024, and provides for a base monthly rent of $ 11,209 . The lease was also amended on March 3, 2025 and in July 2025
and provides for a base monthly rent of $ 11,209 through June 30, 2027. The lease was further amended on July 1, 2025, and provides for
a base monthly rent of $ 5,580 from September 1, 2025 through May 31, 2026. A total of $ 111,990 and $ 131,516 is included in selling, general
and administrative expenses for the year ended December 31, 2025 and 2024, respectively. An unpaid balance of $ 0 was outstanding at December
31, 2025, and December 31, 2024.
Information
Technology (“IT”) Services
The
Company incurred a total of $ 340,757 and $ 22,233 of services from RAD CUBE LLC, which is an entity beneficially owned by the principal
owners and the management team of Syra and their affiliates, for outsourced IT services which have been presented within selling, general
and administrative expenses in the statements of operations during the years ended December 31, 2025 and 2024, respectively. An unpaid
balance of $ 0 was outstanding at December 31, 2025, and December 31, 2024, respectively, as presented within accounts payable, related
parties.
F- 12
Recruitment
and Human Resource Services
For
the year ended December 31, 2025, the Company paid a total of $ 155,106 and $ 250,669 for services from NLogix IT Services Private Limited
and SKL Demand Private Limited, respectively, which are entities beneficially owned by the principal owners and the management team of
Syra and their affiliates. Of these costs $ 280,055 are included in professional services, $ 68,149 in selling, general and administrative
expenses, and $ 57,571 in research and development expenses in the statement of operations during the year ended December 31, 2025.
For
the year ended December 31, 2024, the Company paid a total of $ 530,843 for services from NLogix IT Services Private Limited, which is
an entity beneficially owned by the principal owners and the management team of Syra and their affiliates Of these costs $ 77,762 are
included in cost of services and $ 453,082 in selling, general and administrative expenses, in the statement of operations during the
year ended December 31, 2024.
Note
4 – Basic and Diluted Earnings per Share
During
the years ended December 31, 2025 and 2024, the Company used the two-class method to compute net loss per common share because it had
issued securities, other than a single class of common stock, that contractually entitled the holders to participate in dividends and
earnings. These participating securities included the Company’s Class A common stock, which was authorized pursuant to the Company’s
amendment to its Certificate of Incorporation on May 2, 2022, and convertible Class B common stock which are entitled to share equally,
on a per share basis, in all assets of the Company of whatever kind available for distribution to the holders of common stock. The two-class
method requires earnings for the period to be allocated between common stock and participating securities based upon their respective
rights to receive distributed and undistributed earnings.
Under
the two-class method, for periods with net income, basic net income per common share is computed by dividing the net income attributable
to common stockholders by the weighted average number of shares of common stock outstanding during the period. Net income attributable
to common stockholders is computed by subtracting from net income the portion of current period earnings that the participating securities
would have been entitled to receive pursuant to their dividend rights had all of the period’s earnings been distributed. No such
adjustment to earnings is made during periods with a net loss, as the holders of the participating securities have no obligation to fund
losses.
The
Company reports the more dilutive of the approaches (two-class or “if-converted”) as its diluted net income per share during
the period. For the periods presented, potential dilutive securities had an anti-dilutive effect and were not included in the calculation
of diluted net loss per common share.
Common
shares consisting of shares potentially dilutive that are excluded from the calculated of diluted earnings per share because they are
anti-dilutive as of December 31, 2025 and 2024 are as follows:
Schedule of Diluted Earnings Per Share
December 31,
2025
December 31,
2024
Warrants
8,172,842
8,192,967
Stock options
559,637
223,599
Total
8,732,479
8,416,566
Note
5 – Other Current Assets
Other
current assets included the following as of December 31, 2025 and December 31, 2024:
Schedule of Other Current Assets
December 31,
December 31,
2025
2024
Prepaid expenses and other current assets
205,423
276,563
Total other current assets
$ 205,423
$ 276,563
F- 13
Note
6 – Property and Equipment
Property
and equipment at December 31, 2025 and December 31, 2024, consisted of the following:
Schedule of Property and Equipment
December 31,
December 31,
2025
2024
Office equipment – 5 year estimated life
$ 87,065
$ 86,958
Leasehold improvements – 2 year estimated life
60,783
60,783
Furniture and fixtures – 7 year estimated life
6,170
6,170
Property and equipment, gross
6,170
6,170
Less: Accumulated depreciation
( 147,032 )
( 126,564 )
Total property and equipment, net
$ 6,986
$ 27,347
Depreciation
of property and equipment was $ 20,468 and $ 62,738 for the years ended December 31, 2025 and 2024, respectively.
Note
7 – Accrued Expenses
Accrued
expenses at December 31, 2025 and December 31, 2024, consisted of the following:
Schedule of Accrued Expenses
December 31,
December 31,
2025
2024
Accrued payroll and taxes
$ 141,997
$ 202,038
Accrued expenses
52,824
28,345
Total accrued expenses
$ 194,821
$ 230,383
The
Company provides postretirement benefits pursuant to IRS code section 401(k) for employees meeting specified criteria. The Company matches
100 %
of the employees’ contributions that are not in excess of 2 %
of the employee’s contributions. These matching contributions are fully vested and paid pursuant to the employees’ bi-weekly
or semi-monthly pay periods. The Company does not prefund these benefits and has the right to modify or terminate certain of these benefits
in the future. For the year ended December 31, 2025, the Company incurred $ 53,782
of
IRA contribution expenses pursuant to the Company’s matching contributions, including $ 0 ,
as accrued at December 31, 2025. For the year ended December 31, 2024, the Company incurred $ 103,760
of
IRA contribution expenses pursuant to the Company’s matching contributions, including $ 0 ,
as accrued at December 31, 2024.
Note
8 – Lease
The
Company leases its current corporate headquarters under a 5 five month lease from STVentures, a related party. The lease, as amended on
May 1, 2022 to expand its office space from 2,976 square feet to approximately 5,978 square feet, commenced on July 1, 2021, and provides
for a base monthly rent of $ 10,711 , as increased from $ 5,332 per month. The lease was further amended on June 26, 2024 and March 3, 2025
and provides for a base monthly rent of $ 11,209 per month, over a fourteen month term of the lease commencing on July 1, 2024 through
August 31, 2025. The lease was further amended on July 1, 2025, and provides for a base monthly rent of $ 5,580 from September 1, 2025
through May 31, 2026. The Company occupies the space for executive and administrative offices. Rent expense for the year ended December
31 , 2025 and 2024 was
$ 111,990 and $ 131,516 , which is included in selling, general and administrative expenses within the statements of operations .
The
components of lease expense were as follows:
Schedule
of Lease Expenses
2025
2024
For the Year Ended
December 31,
2025
2024
Operating lease cost:
Amortization of ROU asset
$ 107,973
$ 116,266
Interest on lease liability
4,017
15,250
Total operating lease cost
$ 111,990
$ 131,516
F- 14
Supplemental
balance sheet information related to leases was as follows:
Schedule of Supplemental Balance Sheet Information
December 31,
December 31,
2025
2024
Operating lease:
Operating lease assets
$ 27,401
$ 299,190
Current portion of operating lease liability, related party
$ 27,401
111,978
Noncurrent operating lease liability, related party
-
187,212
Total operating lease liability
$ 27,401
$ 299,190
Weighted average remaining lease term:
Operating leases
0.42 years
2.50 years
Weighted average discount rate:
Operating lease
7.25 %
9.25 %
The
following payments are required under leases as of December 31, 2025:
Schedule of Payments Under Leases
Remaining
Operating
Term in
Lease
Years
2026
27,900
2027
-
Total lease payments
27,900
Less: imputed interest
( 499 )
Present value of lease liability
27,401
0.42
Note
9 – Notes Payable
Insurance
Notes Payable
In
2024, the Company entered into two insurance policy financing arrangements to purchase various insurance policies. The total principal
of these arrangements was $ 378,659 with interest rates of 10.350 % and 10.50 % and monthly payments of $ 11,783 and $ 19,171 due through
July 2025. The Company made principal repayments of $ 152,887 and incurred interest expense of $ 4,878 during the year ended December 31,
2025. The Company made principal repayments of $ 225,773 and incurred interest expense of $ 9,436 during the year ended December 31, 2024.
As of December 31, 2025 and December 31, 2024, the remaining balance was $ 0 and $ 152,887 , respectively.
In
2025, the Company entered into two insurance policy financing arrangements to purchase various insurance policies. The total principal
of this arrangement was $ 311,118 with interest rates of 10.30 % and 9.70 % and monthly payments of $ 9,985 and 15,612 due through July 2026.
The Company made principal repayments of $ 194,732 and incurred interest expense of $ 6,262 during the year ended December 31, 2025. As
of December 31, 2025, the remaining balance was $ 116,386 .
The
Company recognized interest expense on notes payable of $ 11,140 and $ 15,600 for the year ended December 31, 2025 and 2024, respectively.
F- 15
Note
10 – Commitments and Contingencies
Legal
Contingencies
From
time to time, we may be involved in various disputes and litigation matters that arise in the ordinary course of business. The Company
is currently not a party to any material legal proceedings.
In
January 2024, a former employee filed a wrongful termination lawsuit against the Company in the U.S. District Court, Southern District
of Indiana. This case was settled on January 15, 2025 with no material impact to the Company.
Commitments
On
July 1, 2025, the Company entered into a consulting agreement with a former member of the Board of Directors for services related to
developing a new strategic plan for the Company and identifying and hiring a new CEO. The agreement is in effect through September 30,
2025, and allows for a monthly cash fee of $ 5,000 per month, and awarded 25,000 Class A common stock options and 25,000 restricted stock
units (“RSU’s”) of the Company’s Class A common stock to the consultant. Both the options and RSU’s fully
vest upon Board approval of the new strategic plan and delivery of final CEO recommendations to the Board. The stock options and RSU’s
will also vest in the event of a change of control of the Company.
On December 15, 2025, the Board of Directors of the Company appointed Gregory R. Alexander as Chief Executive Officer of the Company and
entered into an employment agreement with Mr. Alexander, effective January 5, 2026 (the “Alexander Employment Agreement”).
Under the terms of the Alexander Employment Agreement, Mr. Alexander is entitled to receive an annual base salary of $ 251,000 and an annual
performance bonus with a target amount equal to 30 % of his annual base salary based upon the Board’s assessment of Mr. Alexander’s
and the Company’s attainment of goals as set by the Board in its sole discretion. In accordance with the Alexander Employment Agreement,
Mr. Alexander will also be granted 110,537 restricted stock units, 20% of which vest one year after date of grant and the remainder which
vest equally over 4 years beginning one year after date of grant. Additionally, he will be granted stock options to purchase 257,920 shares
of Class B common stock with 20% vesting on December 31, 2026 and the remainder vesting equally on an annual basis through December 31,
2030 as well as 368,458 performance stock units, subject to achievement of performance targets to be determined. In addition, the Alexander
Employment Agreement contains non-competition and non-solicitation provisions .
Note
11 – Changes in Stockholders’ Equity
Class
A Common Stock
The
Company has 100,000,000 authorized shares of $ 0.001 par value Class A common stock, and 11,339,169 shares were issued and outstanding
as of December 31, 2025.
During
the year ended December 31, 2025, two investors exercised 23,125 warrants to purchase Class A Common stock pursuant to which the Company
received cash proceeds of $ 14,800 .
On
January 15, 2025, a total of 233,334 shares of Class B Common Stock previously held by the Company’s Executive Chairman and President,
Sandeep Allam, upon his passing, automatically converted into 2,333,340 shares of Class A common stock according to the terms of the
Company’s Certificate of Incorporation.
During
the year ended December 31, 2024, two investors exercised 130,789 warrants to purchase Class A Common stock pursuant to which the Company
received cash proceeds of $ 850,129 .
During
the year ended December 31, 2024, the Company issued 50,000 shares pursuant to the restricted stock award from November 2023. These shares
vest quarterly over a 1 one-year period. The Company recognized expense of $ 56,625 for these awards and expects to recognize an additional
$ 10,753 through the end of the vesting period.
On
September 11, 2024, the Company completed a public offering of an aggregate of (i) 3,203,125 shares
of Class A common stock of the Company, par value $ 0.001 per
share (the “Common Stock”), (ii) 18 eighteen-month warrants
(the “Series A Warrants”) to purchase up to an aggregate of 3,203,125 shares
of Common Stock at an exercise price of $ 0.64 per
share, and (iii) 5 five-year warrants
(the “Series B Warrants” and, together with the Series A Warrants, the “Warrants”) to purchase up to an aggregate
of 3,203,125 shares
of Common Stock at an exercise price of $ 0.64 per
share, at an offering price of $ 0.64 per
share of Common Stock and related Warrants, for aggregate gross proceeds of $ 2,050,000.00 .
The Company issued to Rodman or its designees warrants to purchase up to an aggregate of 160,156 shares
of Common Stock, at an exercise price of $ 0.80 per
share and an expiration date of September
11, 2029 . The Company received net cash proceeds
of $ 1,619,021 after
offering expenses. The Series A Warrants expire 18 months
from the date of the offering, and the Series B Warrants expire on September
11, 2029 .
The
estimated fair value of the warrants issued in connection with the public offering was estimated using a Black-Scholes option pricing
model and the following assumptions: 1) dividend yield of 0 %; 2) risk-free rate of 3.45 % to 3.62 %; 3) volatility of 127 %
to 138 %; 4) a common stock price of $ 0.80 , and 5) a contractual term of 1.5 to 5 years. The fair value of the
Class A Warrants was $ 1,677,768 , the estimated fair value of the Class B Warrants was $ 2,235,055 and the estimated fair value of
the underwriter warrants was $ 109,728 . The fair value of the warrants was recognized as a cost of capital related to the public offering.
On
October 18, 2024, the Company received a Notice from Nasdaq Stock Market LLC (“Nasdaq”) indicating that the bid price for
its Class A common stock, for the last 30 consecutive business days for the last thirty consecutive business days, had closed below the
minimum $ 1.00 per share and, as a result, the Company was not in compliance with the $ 1.00 minimum bid price requirement (the “Minimum
Bid Price Requirement”) for the continued listing on the Nasdaq Capital Market, as set forth in Nasdaq Listing Rule 5550(a)(2).
On
April 11, 2025, the Company voluntarily delisted its Class A common stock from the Nasdaq Capital Market. Our common stock is listed
on The OTC QB Market.
On
June 13, 2025, the Board of Directors of Syra Health Corp. (the “Company”) approved the termination for cause of the employment
agreement between Deepika Vuppalanchi, the Company’s CEO.
F- 16
On
June 16, 2025, the Board of Directors of the Company appointed Priya Prasad, the Company’s CFO and COO, as interim CEO. The Company
agreed to pay Ms. Prasad an interim CEO allowance of $ 6,100 per month, and award 122,000 shares of Class A common stock, which vest upon
milestones being met as determined by the Board, including appointment of a permanent CEO, retention of key staff, stabilization of client
relationships and adoption of an updated strategic plan for the Company. As of December 31, 2025, the Board determined that achievement
of the milestones was not probable, and accordingly, no stock-based compensation expense has been recognized related to this award.
On
July 1, 2025, the Company entered into a consulting agreement with a former member of the Board of Directors for services related to
developing a new strategic plan for the Company and identifying and hiring a new CEO. The agreement is in effect through December
31, 2025, and the Company awarded 25,000 restricted
stock units (“RSU’s”) of the Company’s Class A common stock to the consultant. As of December 31, 2025, the
Board determined that achievement of the milestones was completed, however, no options were issued and stock-based compensation
expense has been recognized related to this award.
On
August 13, 2025, the Company appointed a new director to the Board of Directors of the Company. In connection with the appointment, the
director will receive $ 20,000 in annual cash compensation and receive an equity award representing 0.25% of the Company’s fully
diluted Class A Common Stock in the form of stock options as of December 31, 2025 . As of December 31, 2025, a grant date had not been
established as the terms of the award had not been finalized.
During
the year ended December 31, 2025, the Company issued 3,500 shares of Class A common stock to several employees in exchange for services
rendered. The Company recognized stock-based compensation expense equal to the fair value of the shares on the grant date.
During
the year ended December 31, 2025, the Company recognized stock-based compensation expense of $ 60,056 related to the amortization of stock
options granted to employees and consultants.
Additionally,
the Company recognized $ 38,498 of stock-based compensation expense related to the amortization of Class A common stock options issued
for services.
Class
A Common Stock Warrants
Schedule of Activity of Outstanding Stock Warrants
The following is a summary of activity of outstanding stock warrants:
Weighted Average
Number of Shares
Exercise Prices
Balance, December 31, 2024
8,195,967
$ 1.78
Warrants granted
-
-
Warrants exercised
( 23,125 )
0.64
Warrants cancelled
-
-
Balance, December 31, 2025
8,172,842
$ 1.79
Exercisable, December 31, 2025
8,172,842
$ 1.79
The
warrants had a weighted average remaining life of 2.16 years and no intrinsic value as of December 31, 2025.
Convertible
Class B Common Stock
The
Company has 5,000,000 authorized shares of $ 0.001 par value convertible Class B common stock and had 600,000 shares issued and outstanding
as of December 31, 2025, as retrospectively applied, pursuant to the Company’s subsequent recapitalization in 2022 and effective
as of May 3, 2022, whereby the founders exchanged their 83,334 Founders Shares for 833,334 shares of convertible Class B common stock.
F- 17
On
January 15, 2025, a total of 233,334 shares of Class B Common Stock previously held by the Company’s Executive Chairman and President,
Sandeep Allam, automatically converted into 2,333,340 shares of Class A common stock according to the terms of the Company’s Certificate
of Incorporation
Note
12 – Common Stock Options
Omnibus
Equity Incentive Plan
On
April 11, 2022, the Company’s board of directors adopted, and the Company’s stockholders approved, the Syra Health Corp.
2022 Omnibus Equity Incentive Plan, as amended on April 19, 2023 (as amended, the “2022 Plan”). No more than 1,041,667 shares
of the Company’s Class A common stock shall be issued pursuant to the exercise of incentive stock options under the 2022 Plan.
Class
A Common Stock Option Awards
During
the year ended December 31, 2024, the Company granted options to purchase an aggregate 42,000 shares of the Company’s Class A common
stock to employees at an exercise price ranging from $ 1.28 to $ 1.88 per share for terms of 10 years and 5 years under the 2022 Plan.
These options will vest 25 % on each anniversary, and 25 % quarterly, until fully vested. The options had no intrinsic value. The aggregate
estimated value using the Black-Scholes Pricing Model, based on an expected terms of 6.25 and 3.54 years, a weighted average volatility
rate ranging from 109 % to 126 %, a weighted average risk-free interest rate ranging from 3.82 % to 4.63 %, and a weighted average call option
value ranging from $ 0.331 to $ 1.450 , was $ 79,383 . The expected term was estimated using the simplified method allowed under SEC Staff
Accounting Bulletin 107 (“SAB 107”).
During
the year ended December 31, 2025 and 2024, the Company recognized expense of $ 60,051 and $ 59,803 related to common stock options. As
of December 31, 2025, a total of $ 99,253 of unamortized expenses are expected to be expensed over the vesting period.
During
the year ended December 31, 2025, the Company granted options to purchase an aggregate 321,038 shares of the Company’s Class A
common stock at an exercise price ranging from $ 0.0700 to $ 0.7386 per share for terms of 10 years under the 2022 Plan. These options
will vest 25 % on each anniversary, and 25 % quarterly, until fully vested. The Company recognized expense of $ 38,503 for these awards
during the year ended December 31, 2025, and expects to recognize an additional $ 13,988 through the end of the vesting period.
On
July 1, 2025, the Company entered into a consulting agreement with a former member of the Board of Directors for services related to
developing a new strategic plan for the Company and identifying and hiring a new CEO. The agreement is in effect through September 30,
2025, and the Company awarded 25,000 Class A common stock options of the Company’s Class A common stock to the consultant at an
exercise price of $ 0.12 per share. The aggregate estimated value using the Black-Scholes Pricing Model, based on an expected term of
6.25 years, a weighted average volatility rate of 124 %, a weighted average risk-free interest rate of 3.94 %, and a weighted average call
option value of $ 0.11 , was $ 2,679 . As of December 31, 2025, the Board determined that achievement of the milestones was not probable,
and accordingly, no stock-based compensation expense has been recognized related to this award.
On
August 13, 2025, the Company appointed a new director to the Board of Directors of the Company. In connection with the appointment, the
director will receive $ 20,000 in annual cash compensation and receive an equity award representing 0.25% of the Company’s fully
diluted Class A Common Stock as of December 31, 2025, with 50% of such award in the form of restricted stock units and 50% in common
stock options . As of December 31, 2025, a grant date had not been established because the terms of the award had not yet been finalized.
F- 18
The
following is a summary of activity of outstanding stock options:
Summary of Activity of Outstanding Stock Options
Weighted Average
Number of Shares
Exercise Prices
Balance, December 31, 2024
223,599
$ 1.32
Options granted
346,038
0.19
Options forfeited
( 10,000 )
1.28
Balance, December 31, 2025
559,637
$ 0.63
Exercisable, December 31, 2025
-
$ -
The
options had a weighted average remaining life of 9.11 years and no intrinsic value as of December 31, 2025.
Note
13 – Income Taxes
For
the period from November 20, 2020 (inception) through December 31, 2025, the Company incurred a net operating loss and, accordingly,
no provision for income taxes has been recorded. In addition, no benefit for income taxes has been recorded due to the uncertainty of
the realization of any tax assets. At December 31, 2025, the Company had approximately $ 9,060,000 of federal net operating losses. Under
the Tax Cuts and Jobs Act of 2017, the net operating loss carry forwards can be carried forward indefinitely, however the deductions
are limited to 80% of taxable income.
The
effective income tax rate for the years ended December 31, 2025 and 2024 consisted of the following:
Schedule
of Effective Income Tax Rate
December 31,
December 31,
2025
2024
Federal statutory income tax rate
21 %
21 %
State income taxes
3 %
3 %
Change in valuation allowance
( 24 )%
( 24 )%
Net effective income tax rate
-
-
The
components of the Company’s deferred tax asset are as follows:
Schedule
of Deferred Tax Assets
2025
2024
December 31,
2025
2024
Deferred tax assets:
Net deferred tax assets before valuation allowance
$ 2,091,303
$ 1,900,457
Less: Valuation allowance
( 2,091,303 )
( 1,900,457 )
Net deferred tax assets
$ -
$ -
Based
on the available objective evidence, including the Company’s history of its loss, management believes it is more likely than not
that the net deferred tax assets will not be fully realizable. Accordingly, the Company provided for a full valuation allowance against
its net deferred tax assets at December 31, 2025 and 2024, respectively.
In
accordance with FASB ASC 740, the Company has evaluated its tax positions and determined there are no uncertain tax positions.
Note
14 – Subsequent Events
The
Company evaluates events that have occurred after the balance sheet date through the date these financial statements were issued.
● Executed
a strategic transformation from a healthcare technology provider to a fully integrated healthcare
solutions company, delivering end-to-end capabilities for government and commercial healthcare
customers.
● Won
a new training contract to safeguard behavioral health workers from workplace violence, addressing
a critical and growing need on the frontlines of care.
● Scaled
our live-agent HEDIS call center operations and expanded utilization nursing staff to meet
demand from insurance company customers.
● Launched
a wellness program in collaboration with a public health department to protect employees
from secondary trauma.
● Submitted
Syrenity for FDA approval under the FDA’s TEMPO pilot program, positioning the Company
to participate in CMS’s ACCESS Model, a 10-year national initiative launching July
2026 that rewards improved patient outcomes in behavioral health.
F- 19
ITEM
9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
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.