UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
Form
10-Q
(Mark
One)
☒
QUARTERLY REPORT PURSUANT
TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2026
or
☐
TRANSITION REPORT UNDER SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____________
to ______________
Commission
File Number 001-41768
TRON
INC.
(Exact
name of registrant as specified in charter)
Nevada
32-0686534
(State
or other jurisdiction
(IRS
Employer
of
incorporation or organization)
Identification
No.)
941
W. Morse Blvd. Suite 100
Winter
Park , FL
32789
(Address
of principal executive offices)
(Zip
Code)
(407)
230-8100
(Registrant’s
telephone number, including area code)
Not
Applicable
(Former
name, former address and former fiscal year, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol
Name
of exchange on which registered
Common
Stock, $.0001 par value per share
TRON
Nasdaq
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. ☒ YES ☐ NO
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be pursuant to Rule 405 of
Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required
to submit such files). ☒ YES ☐ NO
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company,
or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer
☐
Accelerated
filer
☐
Non-accelerated
filer
☒
Smaller
reporting company
☒
Emerging
growth company
☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) ☐ YES ☒ NO
As
of August 7, 2026, there were 474,382,064 shares of the registrant’s common stock outstanding.
FORM
10-Q TABLE OF CONTENTS
PART
I - FINANCIAL INFORMATION
Item
1.
Financial
Statements
F-1
Item
2.
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
4
Item
3.
Quantitative
and Qualitative Disclosures About Market Risk
16
Item
4.
Controls
and Procedures
16
PART
II - OTHER INFORMATION
Item
1.
Legal
Proceedings
17
Item
1A
Risk
Factors
17
Item
2.
Unregistered
Sales of Equity Securities and Use of Proceeds
17
Item
3
Defaults
Upon Senior Securities
17
Item
4.
Mine
Safety Disclosures
17
Item
5.
Other
Information
17
Item
6.
Exhibits
17
SIGNATURES
18
2
Table of Contents
PART
I - FINANCIAL INFORMATION
This
Quarterly Report on Form 10-Q includes the consolidated accounts of Tron Inc. (formerly SRM Entertainment, Inc.), a Nevada corporation
and its subsidiaries. References in this Report to “we”, “our”, “us” or the “Company”
refer to Tron Inc. unless the context dictates otherwise.
FORWARD
LOOKING STATEMENTS
Certain
statements in this report, including information incorporated by reference, are “forward-looking statements” within the meaning
of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private
Securities Litigation Reform Act of 1995, as amended. Forward-looking statements reflect current views about future events and financial
performance based on certain assumptions. They include opinions, forecasts, intentions, plans, goals, projections, guidance, expectations,
beliefs or other statements that are not statements of historical fact. Words such as “will,” “may,” “should,”
“could,” “would,” “expects,” “plans,” “believes,” “anticipates,”
“intends,” “estimates,” “approximates,” “predicts,” “forecasts,” “potential,”
“continue,” or “projects,” or the negative or other variation of such words, and similar expressions may identify
a statement as a forward-looking statement. Any statements that refer to projections of our future financial performance, our anticipated
growth and trends in our businesses, our goals, strategies, focus and plans, and other characterizations of future events or circumstances,
including statements expressing general optimism about future operating results and the development of our products, are forward-looking
statements.
Although
forward-looking statements in this Quarterly Report on Form 10-Q reflect the good faith judgment of our management, such statements can
only be based on facts and factors currently known by us. Consequently, forward-looking statements are inherently subject to risks and
uncertainties and actual results and outcomes may differ materially from the results and outcomes discussed in or anticipated by the
forward-looking statements. Factors that could cause or contribute to such differences in results and outcomes include, without limitation,
those specifically addressed under the heading “Risk Factors” below, as well as those discussed elsewhere in this Quarterly
Report on Form 10-Q. Readers are urged not to place undue reliance on these forward-looking statements, which speak only as of the date
of this Quarterly Report on Form 10-Q. We file reports with the Securities and Exchange Commission (“SEC”). The public can
read and copy any materials we file with the SEC at the SEC’s website (www.sec.gov) which contains reports, proxy and information
statements, and other information regarding issuers that file electronically with the SEC, including us.
We
undertake no obligation to revise or update any forward-looking statements in order to reflect any event or circumstance that may arise
after the date of this Quarterly Report on Form 10-Q. Readers are urged to carefully review and consider the various disclosures made
throughout the entirety of this Quarterly Report on Form 10-Q, which attempts to advise interested parties of the risks and factors that
may affect our businesses, financial condition, results of operations and prospects.
3
Table of Contents
Item
1. Financial Statements
TRON
INC.
INDEX
TO FINANCIAL STATEMENTS
Consolidated
Balance Sheets as of June 30, 2026 (Unaudited) and December 31, 2025 (Audited)
F-2
Consolidated
Statements of Operations for the Three and Six Months ended June 30, 2026 and 2025 (Unaudited)
F-3
Consolidated
Statements of Changes in Shareholders’ Equity for the Six Months ended June 30, 2026 and 2025 (Unaudited)
F-4
Consolidated
Statements of Cash Flows for the Six Months ended June 30, 2026 and 2025 (Unaudited)
F-6
Notes
to the Consolidated Financial Statements (Unaudited)
F-7
F- 1
Table of Contents
Tron
Inc.
Consolidated
Balance Sheets
As
of June 30, 2026 and December 31, 2025
June
30,
December
31,
2026
2025
(Unaudited)
(Audited)
Assets
Cash
$ 9,495,598
$ 10,455,360
Account receivable
1,047,995
671,779
Inventory
478,867
704,171
Prepaid expenses and deposits
446,282
511,615
Prepayment for Digital
Asset Purchases, due from an Affiliate
10,050,000
-
Other
current assets
88,380
67,340
Total current assets
21,607,122
12,410,265
Investment in Digital Assets–
held in Treasury Wallet set up by an Affiliate
233,784,910
198,078,155
Investment in Gameverse
Interactive Corp
190,500
190,500
Right of Use asset (ROU)
572,076
682,286
Fixed
assets, net of depreciation
45,737
71,877
Total
assets
$ 256,200,345
$ 211,433,083
Liabilities
Accounts Payable
$ 153,183
$ 142,866
Accrued and other liabilities
404,120
289,676
Current
portion of ROU liability
231,257
220,206
Total Current Liabilities
788,560
652,748
Deferred tax liability
2,253,384
ROU
liability
345,869
464,100
Total Liabilities
3,387,813
1,116,848
Shareholders’ Equity
Preferred stock, $ 0.0001 par value, 10,000,000
shares authorized
Preferred Stock Series
A, no shares outstanding
-
-
Preferred Stock Series
B, no shares outstanding at June 30, 2026 and 100,000 shares outstanding at December 31, 2025
-
10
Preferred Stock Value
-
10
Common stock, $ 0.0001 par value, 1,000,000,000
shares authorized, 474,382,064 and 261,314,913 issued and outstanding at June 30, 2026 and December 31, 2025, respectively
47,439
26,132
Additional paid-in capital
250,455,304
232,476,601
Accumulated earnings (deficit)
1,987,789
( 22,508,508 )
Common Stock Payable
322,000
18,322,000
Subscription
Receivable
-
( 18,000,000 )
Total Shareholders’
Equity
252,812,532
210,316,235
Total Liabilities and
Shareholders’ Equity
$ 256,200,345
$ 211,433,083
The
accompanying notes are an integral part of these financial statements.
F- 2
Table of Contents
Tron
Inc.
Consolidated
Statements of Operations
For
the Three and Six Months ended June 30, 2026 and 2025
(Unaudited)
2026
2025
2026
2025
Three
Months Ended June 30,
Six
Months Ended June 30,
2026
2025
2026
2025
Revenue
Sales
$ 1,568,626
$ 1,342,929
$ 2,753,301
$ 2,432,563
Cost of Sales
1,277,979
1,050,726
2,144,413
1,873,825
Gross profit
290,647
292,203
608,888
558,738
Operating expense
General and administrative
expenses
826,423
1,036,406
1,741,335
1,950,316
Total operating expenses
826,423
1,036,406
1,741,335
1,950,316
Operating loss
( 535,776 )
( 744,203 )
( 1,132,447 )
( 1,391,578 )
Other income / (expense)
Unrealized gain on digital asset investment
444,149
2,154,071
21,105,331
2,154,071
Unrealized Income from staking activities
3,348,398
44,769
6,332,428
44,769
Realized gain on digital assets
318,996
-
318,996
-
Interest income
67,194
19,030
149,986
25,325
Interest expense
( 11,498 )
( 5,812 )
( 24,613 )
( 11,318 )
Total other income (expense)
4,167,239
2,212,058
27,882,128
2,212,847
Net
income before income taxes
$ 3,631,463
$ 1,467,855
$ 26,749,681
$ 821,269
Provision for income tax
Current
-
-
-
-
Deferred
763,607
-
2,253,384
-
Net Income
$ 2,867,856
$ 1,467,855
$ 24,496,297
$ 821,269
Net (loss) per share:
Basic
$ 0.01
$ 0.07
$ 0.07
$ 0.04
Fully diluted
$ 0.01
$ 0.01
$ 0.07
$ 0.00
Weighted average number of shares
Basic
470,236,460
21,574,059
372,974,605
19,413,035
Fully diluted
472,054,080
224,099,059
374,792,225
221,938,035
The
accompanying notes are an integral part of these financial statements.
F- 3
Table of Contents
Tron
Inc.
Consolidated
Statements of Changes in Shareholders’ Equity
For
the Three and Six Months ended June 30, 2026 and 2025
(Unaudited)
Shares
Amount
Shares
Amount
Shares
Amount
Payable
Capital
Deficits
Total
Series A
Series B
Common
Additional
Preferred
Stock
Preferred
Stock
Common
Stock
Stock
Paid-In
Accumulated
Shares
Amount
Shares
Amount
Shares
Amount
Payable
Capital
Deficits
Total
Balance December
31, 2024
-
$ -
-
$ -
15,956,477
$ 1,596
$ 790,998 -
$ 10,195,598
$ ( 5,697,241 )
$ 5,290,951
Exercise of Pre Funded warrants
712,133
71
( 452,748 )
452,748
-
71
Common stock issued for investment in Gameverse
500,000
50
-
190,450
-
190,500
Stock issued for services
75,000
8
( 16,250 )
44,387
-
28,145
Fair value of Options granted to Directors
119,635
-
119,635
Net loss three months ended
03/31/25
-
-
-
-
-
( 646,586 )
( 646,586 )
Balance, March 31, 2025
-
-
-
-
17,243,610
1,725
322,000 -
11,002,818
( 6,343,827 )
4,982,716
Series A Preferred stock issued in private
placement
5,000
-
4,591,392
4,591,392
Series A Preferred stock conversion into common
stock
( 5,000 )
-
9,518,571
952
952
Series B preferred shares issued for fair value
of tokens received in private placement
100,000
10
99,674,990
99,675,000
Exercise of options
645,000
64
343,943
344,007
Exercise of cashless warrants
18,802
2
( 2 )
-
Fair value of Options granted to Directors
341,186
341,186
Waiver of interest on related party Note
41,877
41,877
Net income three months ended 06/30/25
-
-
-
-
-
-
- -
-
1,467,855
1,467,855
Balance, June 30, 2025
-
$ -
100,000
$ 10
27,425,983
$ 2,743
$ 322,000 -
$ 115,996,204
$ ( 4,875,972 )
$ 111,444,985
F- 4
Table of Contents
Shares
Amount
Shares
Amount
Payable
Receivable
Capital
Deficits
Total
Series B
Common
Additional
Preferred
Stock
Common
Stock
Stock
Subscription
Paid-In
Accumulated
Shares
Amount
Shares
Amount
Payable
Receivable
Capital
Deficits
Total
Balance, December 31, 2025 -
100,000
$ 10
261,314,913
$ 26,132
$ 18,322,000
$ ( 18,000,000 )
$ 232,476,601
$ ( 22,508,508 )
$ 210,316,235
Issuance
of Black Anthem common stock, a related party
-
-
13,067,151
1,307
( 18,000,000 )
18,000,000
17,998,693
-
18,000,000
Net income for the Three Months ended March
31, 2026 -
21,628,441
21,628,441
Balance, March 31, 2026 -
100,000
$ 10
274,382,064
$ 27,439
$ 322,000
$ -
$ 250,475,294
$ ( 880,067 )
$ 249,944,676
Issuance for the Bravemorning Ltd conversion
of Series B Preferred stock into common stock, a related party
( 100,000 )
( 10 )
200,000,000
20,000
-
-
( 19,990 )
-
-
Net income for the Three Months ended June
30, 2026 -
-
-
-
-
-
-
-
2,867,856
2,867,856
Net income loss -
-
-
-
-
-
-
-
2,867,856
2,867,856
Balance, June 30, 2026 -
-
$ -
474,382,064
$ 47,439
$ 322,000
$ -
$ 250,455,304
$ 1,987,789
$ 252,812,532
The
accompanying notes are an integral part of these financial statements.
F- 5
Table of Contents
Tron
Inc.
Consolidated
Statement of Cash Flows
For
the Six Months ended June 30, 2026 and 2025
(Unaudited)
2026
2025
Six
Months Ended June 30,
2026
2025
Cash flows from operating activities:
Net Income (loss)
$ 24,496,297
$ 821,269
Adjustment to reconcile net loss to operating
activities
Unrealized gain on digital
asset investment
( 21,105,331 )
( 2,154,071 )
Unrealized income from
staking activities
( 6,332,428 )
( 44,769 )
Realized gain on digital assets
( 318,996 )
Common stock issued for
services
-
28,145
Fair value of Officer,
Director and Employee options
-
460,821
Depreciation and amortization
39,200
142,643
Changes in operating assets
and liabilities:
Accounts receivable
( 376,216 )
157,145
Inventory
225,304
51,866
Prepaid expenses
65,333
170,077
Accounts payable
10,317
159,948
Accrued expenses
114,444
117,153
Other
assets
( 31,070 )
( 75,880 )
Deferred tax liability
2,253,384
-
Net cash provided by (used in) operating activities
( 959,762 )
( 165,653 )
Cash flows from investing activities
-
-
Financing activities:
Private placement
-
4,592,344
Payment on promissory note
-
( 500,000 )
Expenses related to sale
of preferred stock
-
( 325,000 )
Exercise of pre-funded warrants
-
71
Exercise of stock options
-
344,007
Cash
(used in) financing activities
-
4,111,422
Net increase (decrease) in cash and cash equivalents
( 959,762 )
3,945,769
Cash and cash equivalents
at the beginning of the period
10,455,360
1,352,373
Cash and cash equivalents
at the end of the period
$ 9,495,598
$ 5,298,142
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for interest
$ -
$ -
Cash paid for income taxes
$ -
$ -
NON CASH INFORMATION
Stock issued for Gameverse
shares
$ -
$ 190,500
Stock issued from Stock
Payable – prefunded warrants
$ -
$ 452,748
Waiver of accrued interest
on related party note
$ -
$ 41,877
Stock issued from Stock
Payable
$ 18,000,000
$ 16,250
Cashless exercise of warrants
$ -
$ 2
Fair value of preferred
shares issued for digital assets
$ -
$ 100,000,000
TRX Tokens purchased with stablecoins
$ 7,950,000
$ -
Conversion of Series B Preferred Stock into common stock, a related party
$ 20,000
$ -
The
accompanying notes are an integral part of these financial statements.
F- 6
Table of Contents
Tron
Inc.
Notes
to Financial Statements
For
the Three and Six Months June 30, 2026 and 2025
(Unaudited)
Note
1 - Organization and Business Operations
Tron
Inc. (formerly SRM Entertainment, Inc.) is a Nevada corporation, listed and traded on NASDAQ, headquartered in Florida and was incorporated
on April 22, 2022 . SRM Entertainment Limited (“SRM Ltd”), a wholly-owned subsidiary, is a limited company incorporated in
Hong Kong, on January 23, 1981. The consolidated Tron Inc. and SRM Ltd are collectively referred to as the Company.
The
Company’s holding of TRON tokens (“TRX”) constitutes the largest public ownership of TRX tokens. Through SRM Ltd, our
wholly owned subsidiary, the Company designs, develops, and manufactures custom merchandise which includes toys and souvenirs for the
world’s largest theme parks and other entertainment venues.
Note
2 - Significant Accounting Policies
Basis
of Presentation
The
accompanying financial statements are presented in conformity with accounting principles generally accepted in the United States of America
(“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
Emerging
Growth Company Status
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Recent
Issued Accounting Pronouncements
Segment
Reporting
In
November 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-07, enhancing segment reporting
requirements under ASC 280. This ASU aims to provide investors with more detailed information about a public entity’s reportable
segments, including those with a single reportable segment. The Key Provisions include:
1.
Enhanced Expense Disclosures: Public entities must now disclose significant segment expenses that are regularly provided to the chief
operating decision maker (CODM) and included in each reported measure of segment profit or loss.
3.
Disclosure of Other Segment Items: Entities are required to disclose an amount for “other segment items” by reportable segment,
representing the difference between reported segment revenues and the sum of significant segment expenses and the reported measure of
segment profit or loss. A qualitative description of the composition of these other segment items is also required. Interim Reporting
Requirements: All annual disclosures about a reportable segment’s profit or loss and assets, including the new disclosures introduced
by ASU 2023-07, must now be provided in interim periods as well.
4.
Single Reportable Segment Entities: Public entities with a single reportable segment are explicitly required to provide all segment disclosures
mandated by ASC 280, including those introduced by ASU 2023-07. This clarification ensures that users receive comprehensive information
about the entity’s operations and performance.
5.
Disclosure of CODM Information: Entities must disclose the title and position of the CODM and explain how the CODM uses the reported
measure(s) of segment profit or loss in assessing performance and allocating resources.
These
amendments are effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after
December 15, 2024. The Company adopted the ASU for the year ended December 31, 2024.
F- 7
Table of Contents
Accounting
for Crypto Assets
In
December 2023, the FASB issued ASU 2023-08, Accounting for and Disclosure of Crypto Assets, which establishes accounting guidance for
crypto assets meeting certain criteria. The Company holds crypto assets that meet the scope criteria of ASU 2023-08. The pronouncement
requires crypto assets which meet the criteria to be recognized at fair value with changes recognized in net income each reporting period.
ASU 2023-08 is effective for fiscal years beginning after December 15, 2024, including interim periods within those fiscal years. The
Company adopted ASU 2023-08, effective January 1, 2025.
Use
of Estimates
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were no cash equivalents as of June 30, 2026 and December 31, 2025.
Accounts
Receivable and Credit Risk
Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections, which
is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. For the six months
ended June 30, 2026 and year ended December 31, 2025, the Company did not recognize any allowance for doubtful collections.
Inventory
Inventories
will be stated at the lower of cost or market. The Company will periodically review the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods sold.
Inventory is based upon the average cost method of accounting.
Investments
in Non-Marketable Equity Securities
Investments
in non-marketable equity investments, including private company investments acquired through private placements, are accounted for using
the alternative measurement under ASC 321. Under this method, investments are carried at cost, less any impairment, and adjusted for
observable price changes in orderly transactions for the identical or a similar investment of the same issuer. The Company assesses non-marketable
equity investments for impairment when events or changes in circumstances indicate that the investment may be impaired. If the fair value
of the investment is less than its carrying amount, an impairment loss is recognized in earnings.
Digital
Assets Held in Treasury Wallet Set Up by an Affiliate – Treasury Holdings
Our
Digital Assets consist of TRON tokens (“TRX”) and staked TRON tokens (sTRX), as part of its treasury strategy, that meet
the scope requirements of ASU 2023-08, Accounting for and Disclosure of Crypto Assets. The Company accounts for these assets at fair
value in accordance with ASC 350-60 and ASC 820, with changes in fair value recognized in net income.
Digital
Assets are classified as current or noncurrent in the consolidated balance sheet under ASC-210, based on the Company’s intended
holding period and liquidity considerations. Assets expected to be sold or used within one year from the reporting date are classified
as current assets. Treasury assets not intended to be sold or converted to cash within the operating cycle are classified as noncurrent
assets.
Crypto
assets are not offset against any related liabilities and are presented on a gross basis in the balance sheet, consistent with ASC 210-20,
unless a legal right of setoff exists and settlement is intended to occur on a net basis.
Crypto
assets that are subject to restrictions on transfer, such as assets locked in staking arrangements are separately disclosed.
The
Company determines the fair value of crypto assets under ASC 820 by means of a derived price using a combination of observable inputs:
(i) level 1 input (quoted prices from active markets) is used for our TRX tokens and (ii) level 2 input (verifiable on-chain data and
exchange rates) is used for our sTRX tokens, at the balance sheet date.
Gains
and losses resulting from changes in fair value are included in Other Income (Loss), net in the statement of operations.
The
Company discloses the composition of crypto assets, including fair value by major type of token, as well as the location on the balance
sheet and significant changes during the reporting period, in accordance with the disclosure requirements of ASU 2023-08.
Future
sales or exchanges of coins will be accounted for on a first in first out basis (FIFO).
Fixed
Assets and Other Assets
Fixed
assets are stated at cost at the date of purchase. Depreciation is calculated using the straight-line method over the lesser of the estimated
useful lives of the assets or the lease term.
The
Company purchases molds for the manufacture of some of its products and are included in fixed assets at cost. Certain agreements call
for the manufacturer to reimburse the Company for the cost of the molds upon first shipment of products produced using the molds. The
costs of these molds are removed from fixed assets upon reimbursement. Molds that are not subject to reimbursement are depreciated when
the products are in production.
F- 8
Table of Contents
Net
Loss Per Share of Common Stock
Net
income (loss) per share of Common Stock is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic
net income (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of Common Stock outstanding
during the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all Common Stock instruments
such as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per
share. As such, options, warrants, convertible securities, and preferred stock are not considered in the calculations for the fully diluted
shares.
Schedule of Net Loss Per Share of Common Stock
2026
2025
2026
2025
Three
Months Ended June 30,
Six
Months Ended June 30,
2026
2025
2026
2025
Numerator:
Net
income (loss)
$ 2,867,856
$ 1,467,855
$ 24,496,297
$ 821,269
Denominator:
Denominator for basic earnings per share
- Weighted-average of shares of Common Stock issued and outstanding during the period
470,236,460
21,574,059
372,974,605
19,413,035
Denominator for diluted
earnings per share
472,054,080
224,099,059
374,792,225
221,938,035
Net income (loss) per share
Basic
$ 0.01
$ 0.07
$ 0.07
$ 0.04
Diluted
$ 0.01
$ 0.01
$ 0.07
$ 0.00
Revenue
Recognition
SRM
Ltd will generate its revenue from the sale of its products directly to the end user (the “customer”).
The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:
●
identify the contract with
a customer;
●
identify the performance
obligations in the contract;
●
determine the transaction
price;
●
allocate the transaction
price to performance obligations in the contract; and
●
recognize revenue as the
performance obligation is satisfied.
The
Company’s performance obligations are satisfied when goods or products are shipped on a FOB shipping point basis as title passes
when shipped. Our products are generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.
TRX
Staking
The
Company engages primarily in liquid staking activities with JustLend DAO (“JustLend”), whereby it stakes its digital assets
(TRX tokens) in the JustLend protocol to support network operations and, in return, accrues network rewards. The Company received Staked
TRX tokens (“sTRX”) in return for staking TRX. sTRX represents a tokenized version of TRX. These activities do not involve
a contract with a customer and therefore are outside the scope of ASC 606, Revenue from Contracts with Customers.
Users
can obtain sTRX tokens by staking TRX tokens on JustLend. The sTRX token is not fixed at a 1:1 conversion ratio with the TRX token; instead,
the number of TRX tokens which can be exchanged from one sTRX token increases over time as rewards accumulate in the overall pool of
staked tokens. As the voting rewards and energy rent accrue, the conversion ratio of the TRX token to the sTRX token increases gradually,
so that the number of TRX tokens which can be obtained by users by unstaking and swapping from sTRX tokens back to TRX tokens increases
accordingly. By holding sTRX tokens, the Company is able to accrue enhanced yields from both standard TRX staking and energy rental.
For the avoidance of doubt, the sTRX token does not generate discrete staking rewards. Instead, the economic benefit of staking is reflected
through a floating conversion rate between TRX and sTRX, which increases over time based on accrued protocol rewards.
The
Company accounts for sTRX as a digital asset and measures it at fair value, with changes in fair value recognized in the statement of
operations as unrealized gains or losses. Any increase in estimated value attributable to staking activity is
considered an estimate of unrealized staking income recorded at fair value.
Foreign
Currency Translation
Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Gains and losses from foreign currency transactions and translation for the six months ended June 30, 2026 and year ended December 31,
2025, and the cumulative translation gains and losses as of June 30, 2026 and December 31, 2025 were not material.
F- 9
Table of Contents
Stock
Based Compensation
The
Company recognizes compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share-based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.
The
Company has adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment
Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation (which currently only includes share-based
payments to employees) to include share-based payments issued to non-employees for goods or services. Consequently, the accounting for
share-based payments to nonemployees and employees will be substantially aligned.
Income
Taxes
The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements. The Company believes that its income tax positions and
deductions would be sustained on audit and does not anticipate any adjustments that would result in a material change to its financial
position. The Company’s policy for recording interest and penalties associated with audits is to record such items as a component
of income tax expense.
The
Company’s deferred tax liability at June 30, 2026, consists of unrealized market gains and income produced by the Company’s
Digital Assets, offset by operating loss carry forwards calculated using effective tax rates ( 21.0 %) equating to approximately $ 2,253,384 . The Company’s deferred tax asset at December 31, 2025 consists of net operating loss carry forwards calculated using effective
tax rates ( 20.1 %) equating to approximately $ 3,253,925 , less a valuation allowance in the amount of approximately $ 3,253,925 . Because
of the Company’s lack of earnings history, the deferred tax asset was fully offset by a valuation allowance in the year ended December
31, 2025.
Segment
Reporting
The
Chief Operating Decision Maker (CODM) (our CEO, Richard Miller) reviews the financial performance of the company on a consolidated basis
and makes decisions regarding resource allocation at that level. The CODM has determined that all of the revenue, costs and expenses
are attributable to the Company’s principal business with the exception of certain general and administrative expenses related
to being a public company. As a result, the company has determined that it operates two operating segments in accordance with Accounting
Standards Codification (ASC) 280, Segment Reporting . The Company’s businesses are (i) the design, manufacture, and sale
of toys to premier theme parks. Revenues from external customers are derived from e-commerce, distributors, and direct to retail consumers
and (ii) a Digital Asset Treasury Strategy using TRX tokens.
Related
parties
The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.
Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.
The
financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense
allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the
preparation of combined financial statements is not required in those statements. The disclosures shall include: a. the nature of the
relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed,
for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of
the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of the periods for which
income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding
period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent,
the terms and manner of settlement.
Note
3 – Inventory
At
June 30, 2026, and December 31, 2025, the Company had inventory consisting of finished goods of $ 478,867 and $ 704,171 , respectively.
F- 10
Table of Contents
Note
4 - Accounts Receivable
At
June 30, 2026, and December 31, 2025, the Company had accounts receivable of $ 1,047,995 and $ 671,779 , respectively.
Note
5 – Prepaid Expenses
The balance of prepaid expenses at
June 30, 2026, was $ 446,282 consisting of deposits on orders of $ 112,909 , prepaid insurance of $ 43,015 , other prepaid expenses of
$ 188,023 and security deposits of $ 102,335 . At December 31, 2025, the Company had a total of $ 511,615 in prepaid expenses,
consisting of deposits on orders of $ 156,365 , prepaid insurance of $ 152,470 , other expenses of $ 100,445 and security deposits of
$ 102,335 .
Note
6 - Investment in digital assets – held in Treasury Wallet set up by an Affiliate
On
June 16, 2025, the Company entered into a Securities Purchase Agreement with Bravemorning Limited, a related party (“Bravemorning”)
for 100,000 shares of its Series B Convertible Preferred Stock par value $ 0.0001 per share, convertible into 200,000,000 shares of common
stock and warrants with an exercise price of $ 0.50 per share, in exchange for $ 100,000,000 in digital assets consisting of TRX tokens.
On June 28, 2025, the Company received 365,096,845 TRX tokens as per the Securities Purchase Agreement. On August 27, 2025, Bravemorning
exercised the warrants for $ 110,000,000 in digital assets consisting of 312,500,100 TRX tokens. At December 31, 2025, the 677,596,800
tokens (out of the 677,596,945 TRX tokens received in the transactions) have been staked, through JustLend, in return for approximately
549,676,892 sTRX, a liquid staking token, which represents a tokenized version of TRX.
On
January 8, 2026, the Company issued 13,067,151
shares of its common stock in connection with a Securities Purchase Agreement with Black Anthem Limited (“Black
Anthem”), a related party, for $ 18,000,000 ,
paid in the form of USDT (Tether) stablecoins (the “Stablecoins”) transferred to the Company’s Treasury Wallet.
Additionally, the Company entered into a token sale and purchase agreement (“BGDL Token S&P Agreement”) with BiT
Global Digital Limited (“BGDL”), a British Virgin Islands Business Company, dated January 6, 2026, under which the
Company transferred the Stablecoins to BGDL to purchase $ 18,000,000
worth of TRX tokens from BGDL using a dollar-cost averaging mechanism over a 360-day period commencing January 22, 2026, as
follows:
(a)
BGDL shall deliver $50,000 USDT worth of TRX tokens to the Company’s designated wallet address on a daily basis, starting on January
22, 2026, for a period of consecutive 360 days.
(b)
The price and number of TRX tokens to be delivered each day pursuant to paragraph (a) above shall be reasonably determined with reference
to the market price of TRX token on a global cryptocurrency trading platform on that day. Upon request from time to time, BGDL shall
provide the Company with (i) breakdown of the price and number of TRX tokens delivered by BGDL to the Company, and (ii) supporting documentation
explaining how the price and number of TRX tokens delivered were determined.
(c)
The above arrangement can be adjusted by the Company at its sole reasonable discretion.
Additionally,
the Company publishes daily updates regarding its TRX treasury acquisitions in connection with the BGDL Token S&P Agreement through
its public communications channels and provides a link to the designated on-chain treasury wallet for real-time verification.
During the six months ended June 30, 2026, the Company purchased approximately 25,350,215 TRX tokens with an aggregate price of $ 7,950,000 under the BGDL Token S&P Agreement.
The
initial $ 18,000,000 was recorded as a prepayment for Digital Asset purchases. At June 30, 2026, the balance of the prepayment was $ 10,050,000 .
The
following table presents the roll-forward of the fair value of our digital assets for the six months ended June 30, 2026, and year ended
December 31, 2025, based on the fair value model under ASU-2023-08:
Schedule
of Roll forward of Fair Value of Digital Assets
TRX
sTRX
Fair
Value
TRX
sTRX
Balance, December 31, 2024
$ -
$ -
Preferred stock sale paid with
TRX tokens
100,000,000
-
Warrant exercise paid with TRX tokens
110,000,000
-
Staking Transactions
( 207,864,661 )
207,864,661
Unrealized income from staking TRX
-
5,437,403
Unrealized change in fair value
-
( 15,223,891 )
Realized (loss) from TRX to sTRX conversion
( 2,135,357 )
-
Other income (loss)
25
( 25 )
Balance, December 31,
2025
$ 7
$ 198,078,148
Purchase of TRX tokens using USDT Stablecoins
7,950,000
Unrealized gain (loss) in fair value
( 243,071 )
21,348,402
Staking transactions
( 3,973,988 )
3,973,988
Realized gain from TRX to sTRX conversion
318,996
Unrealized income from staking TRX
6,332,428
Other income (loss)
( 7 )
7
Balance, June 30, 2026
$ 4,051,937
$ 229,732,973
F- 11
Table of Contents
The
following table presents the Company’s Digital Asset holdings as of June 30, 2026, and December 31, 2025:
Schedule
of Digital Asset
Holdings
June 30, 2026
Quantity
Cost
Basis
Fair
Value
TRX tokens
12,863,291
$ 4,294,867
$ 4,051,937
sTRX tokens
559,377,041
211,838,649
229,732,973
$ 216,133,516
$ 233,784,910
December 31,
2025
Quantity
Cost
Basis
Fair
Value
TRX tokens
94
$ 29
$ 7
sTRX tokens
549,676,892
207,864,661
198,078,148
$ 207,864,690
$ 198,078,155
As
a result of our directors’ affiliations, potential conflicts may arise from the following relationships:
●
we engaged BiT Global Trust Limited (“BGTL”), a licensed Trust or Company Service Provider and registered trust company in
Hong Kong, to set up and be the custodian of the Treasury Wallet. One of our directors, Mr. Zhihong Liu (“Mr. Liu”), is one
of the directors of BGTL, and
●
some of our directors have certain ties with the TRON blockchain ecosystem. For example, Weike Sun is the father of Justin Sun, the founder
of TRON. Mr. Liu has been the senior advisor to Tron DAO since 2021. One of our directors, Mr. Zi Yang holds senior positions for Tronscan,
the official blockchain explorer for Tron protocol, and
●
currently our TRX tokens are “staked” on JustLend, a decentralized finance (DeFi) protocol, in exchange for sTRX tokens.
An sTRX token is a derivative token that represents the “staked” TRX tokens, which can automatically generate yield for the
token holders. JustLend, despite being a DeFi protocol, may be considered a related party due to its significant dependency on the TRON
ecosystem.
●
Justin Sun, the son of Weike Sun, our Chairman, is the control person of Black Anthem Limited which purchased 13,067,151 shares of the
Company’s common stock as described above.
●
The Company chose BGDL to handle the $ 18,000,000 transaction described above. BGDL indirectly owns 99 % of BGTL. Mr. Liu, a director of
the Company, is a director of BGTL, which set up the Treasury Wallet for the Company and provides on-chain monitoring services to the
Company. The Company originally considered BGTL to handle the transaction, BGTL clarified that as a regulated custodian, its business
focus is on digital assets custody only, so it recommended BGDL to the Company. Since the Company’s plan was to acquire TRX tokens
using a dollar-cost averaging mechanism over a period of around one year, the two main factors to consider were (i) liquidity sufficiency
and (ii) low transaction cost. Given that BGDL has an account with a global digital asset trading platform with deep liquidity
for TRX/USDT trading pair and that after negotiation, BGDL agreed not to charge any transaction fees for the TRX purchase and the delivery
mechanism to be solely determined by the Company, the Company chose BGDL as the appropriate counterparty for the TRX purchase.
Note
– 7 Fair Value Measurements
The
Company measures certain assets and liabilities at fair value. The Company defines fair value as the price that would be received from
selling an asset or paid to transfer a liability (i.e., an ‘exit price’) in the principal or most advantageous market in
an orderly transaction between market participants at the measurement date.
Fair
value is estimated by applying the following hierarchy, which prioritizes the inputs used to measure fair value into three levels and
bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement:
Level
1 – Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities that are accessible
at the measurement date.
Level
2 – Valuations based on observable inputs other than quoted prices in active markets for identical assets and liabilities,
quoted prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated
by observable market data for substantially the full term of the assets or liabilities.
Level
3 – Valuations based on inputs that are generally unobservable and typically reflect management’s estimate of assumptions
that market participants would use in pricing the asset or liability.
The
Company’s digital assets measured at fair value, which include assets held in treasury, deployed in DeFi protocols, and staked
in validator operations, are accounted for in accordance with ASC 350-60. Our TRX tokens are valued using quoted prices in active markets
for the underlying tokens, primarily on major digital-asset exchanges which represent Level 1 inputs within the fair-value hierarchy
and our sTRX (staked TRX tokens) are valued by means of a derived price using a combination of observable inputs including quoted prices
from active markets and verifiable on-chain data and exchanges rates which represent Level 2 inputs within the fair-value hierarchy.
The
following tables present the Company’s digital assets that are measured at fair value on a recurring basis and the Company’s
estimated level within the fair value hierarchy of those assets as of June 30, 2026, and December 31, 2025. Private equity investments
accounted for under the ASC 321 measurement alternative are not measured at fair value on a recurring basis and are presented separately
below.
Schedule
of Fair Value Measurements on Recurring Basis
Fair Value
June 30, 2026
Balance
Quoted Prices in Active Markets
(Level 1)
Significant Observable Inputs
Level (2)
Significant Unobservable Inputs
Level (2)
TRX tokens
$ 4,051,937
$ 4,051,937
$ -
$ -
sTRX tokens
229,732,973
-
229,732,973
-
Total
$ 233,784,910
$ 4,051,937
$ 229,732,973
$ -
December 31, 2025
TRX tokens
$ 7
$ 7
$ -
$ -
sTRX tokens
198,078,148
-
198,078,148
-
Total
$ 198,078,155
$ 7
$ 198,078,148
$ -
F- 12
Table of Contents
Note
8 - Investment in Gameverse Interactive Corp
On
January 24, 2025, the Company entered into a Securities Purchase Agreement with Gameverse Interactive Corp, a video game developer (“Gameverse”)
under the terms of which, the Company exchanged 500,000 shares of its restricted common stock for 132,000 shares of restricted common
stock of Gameverse. The fair value of $ 190,500 was determined using the closing price of the Company’ common stock on the date
of the agreement.
Note
9 – Fixed Assets and Other Assets
At
June 30, 2026, and December 31, 2025, the Company had fixed assets totaling $ 45,737 and $ 71,877 , net of accumulated depreciation
of $ 110,823 and $ 74,653 , respectively, as follows:
Schedule of Fixed Assets
2026
2025
Fixed Asset
Tooling and Molds
$ 135,275
$ 125,245
Computer equipment and
software
21,285
21,285
Fixed Assets, Gross
156,560
146,530
Accumulated depreciation
( 110,823 )
( 74,653 )
Fixed
Assets Net
$ 45,737
$ 71,877
At
June 30, 2026, and December 31, 2025, other assets consisting primarily of non-depreciable molds totaling $ 88,380 and $ 67,340 ,
respectively.
Note
10 – Intangible Assets and Secured Note – Related Party
On
September 3, 2024, the Company entered into an Asset Purchase Agreement with Suretone Entertainment, Inc. (“Seller”) pursuant
to which the Company agreed to acquire the 2019 movie titled “The Kid” (directed by Vincent D’Onofrio and starring
Ethan Hawke and Chris Pratt) and certain other assets (the “Assets”) related to “The Kid” from the Seller, for
an aggregate purchase price of $ 2,893,000 (the “Purchase Price”).
In
consideration for the purchased Assets, the Company paid the Purchase Price which consisted of: (i) payment of $ 250,000 in cash on September
3, 2024; (ii) issuance of 1,500,000 restricted shares of the Company’s common stock, par value $ 0.0001 per share (valued at $ 0.762
per share which, was the market per share value of the Company’s common stock); and (iii) issuance of a secured promissory note
in the original amount of $ 1,500,000 (the “Secured Note”) to a related party. The Secured Note’s term is one year with
an interest rate of 8 % . On October 21, 2024, the Company paid $ 500,000 and on December 13, 2024, the Company paid an additional $ 500,000
of the principal balance of the Secured Note leaving a principal balance of $ 500,000 at December 31, 2024. On January 2, 2025, the Company
paid $ 250,000 and on June 14, 2025 paid another $ 250,000 which paid off the Note. In addition, the $ 41,877 accrued interest on the note
was waived in connection with the early pay-off of the Note and recorded as an adjustment to additional paid-in capital.
The
Assets were being amortized over a ten-year period 10 .
Amortization expense totaled $ 289,300 for the year ended December 31, 2025.
As
a result of the Company’s expansion into a Digital Assets Strategy in 2025 the Company determined that the movie did not fit into
its ongoing operations and decided it was in the best interest of the Company’s shareholder to sell the asset. Consequently, since
the asset has little value to the ongoing operations, the asset is considered impaired for accounting purposes and an impairment reserve
of $ 2,507,267 has been recorded for the year ended December 31, 2025.
Note
11 – Income Tax
The
Company accounts for income taxes in accordance with ASC 740, Income Taxes . Deferred income taxes are recognized for temporary
differences between the financial statement carrying amounts and the tax bases of assets and liabilities. A valuation allowance is established
when it is more likely than not that some portion or all of the deferred tax assets will not be realized.
During
the year ended December 31, 2025, the Company underwent a change of control (see Note 6 - Investment in digital assets and Note 12 –
Capital Structure). As a result of the change in control, the Company falls under the Internal Revenue Code (“IRC”) section
382, which limits the ability to utilize certain NOLs.
At June 30, 2026, the Company had net
income before income tax of $ 26,749,681
consisting of $ 27,756,755
unrealized gains and income and a loss from operations and net interest income of $ 1,007,074
along with approximately $ 16,164,681
of net operating losses (“NOLs”) consisting of unrealized losses from its Digital Assets and operating loss
carryforwards, resulting in a deferred tax liability of $ 2,253,384 .
The
following table sets forth the provision for income tax and related tax rate reconciliation for the six months ended June 30, 2026:
Schedule of Provision for Income Tax and Related Tax Rate Reconciliation
Amount
Rate
Income tax at statutory rate
$ 5,620,100
21.0
%
Benefit of NOL
( 3,366,716
)
( 12.6
) %
Income tax expense
$ 2,253,384
8.4
%
F- 13
Table of Contents
Note
12 - Capital Structure
On
June 15, 2025, our Board of Directors approved and recommended the approval by our stockholders of (i) the possible change in control
of the Company (as defined by the Nasdaq Stock Market LLC’s Listing Rules) via the issuance to Bravemorning Limited, at a price
below the Minimum Price (as defined by the Nasdaq Stock Market LLC’s Listing Rules), of more than 20% of the shares of the Company’s
common stock, par value $ 0.0001 per share (the “Common Stock”) outstanding with Bravemorning being the largest shareholder
while holding over 20% of the shares of Common Stock (the “Change of Control and 20% Issuance”) in accordance with The Nasdaq
Stock Market LLC’s Listing Rule 5635(b) and (d) (“Nasdaq Rule 5635”), in connection with the $ 100,000,000 private investment
in public equity (the “PIPE Offering”) entered into between the Company and Bravemorning pursuant to which the Company issued
100,000 shares of its Series B Convertible Preferred Stock par value $ 0.0001 per share (the “Series B Preferred Stock”),
convertible into 200,000,000 shares of Common Stock, and warrants (the “PIPE Warrants”) to acquire up to 220,000,000 shares
of Common Stock, to Bravemorning; and (ii) an amendment to our Articles of Incorporation to increase the total number of authorized shares
of common stock from 100,000,000 to 1,000,000,000 (the “Charter Amendment”). On August 27, 2025, Bravemorning (i) exercised
its warrants for 312,500,100 TRX tokens valued at $ 110,000,000 and (ii) on April 2, 2026, exercised its right to convert the 100,000
shares of Series B Preferred Stock into 200,000,000 of the Company’s common stock.
Certain
of our stockholders, holding a majority of our voting power on June 15, 2025, approved the Change of Control, a 20 % Issuance and the
Charter Amendment by Written Consent.
The
required consent of at least a majority of the votes allocated to our voting shares was given for each of the actions listed above.
Under
Section 78.320 of the Nevada Revised Statutes, the written consent of stockholders holding a majority of votes outstanding may be substituted
for a special meeting of the stockholders. Based on the foregoing and in order to eliminate the costs involved in holding a special meeting,
the Board has determined not to call a special meeting of stockholders.
As
such, a Schedule 14C Information Statement was mailed on or about July 23, 2025, by the Board of Directors (the “Board”)
of Tron Inc. to the holders of record of our outstanding Common Stock and our outstanding shares of Series A Convertible Preferred Stock,
par value $ 0.0001 per share (the “Series A Preferred Stock”), as of the close of business on the Record Date, pursuant to
Rule 14c-2 promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”).
The
Charter Amendment is effective August 29, 2025.
Preferred
Stock – The Company has 10,000,000 shares of preferred stock, par value $ 0.0001 per share, of which 1,000,000 shares are
designated as Series A Preferred Stock and 5,000 shares of the Series A Preferred Stock are designated as convertible, and 100,000 shares
are designated as Series B Preferred Stock.
As
of June 30, 2026 and December 31, 2025, there were no shares of Series A Preferred Stock issued and outstanding; however, during May
2025, the Company entered into a Securities Purchase Agreement (the “May PIPE”) under the terms of which, the Company issued
5,000 Series A Preferred shares convertible into 8,928,571 shares of common stock for gross proceeds of $ 5,000,000 ($ 4,591,392 net of
expenses). During June 2025, the 5,000 shares were converted into 8,928,571 shares of the Company’s common stock.
On
June 16, 2025, the Company entered into a Securities Purchase Agreement under the terms of which the Company received $ 100,000,000 in
digital assets and issued 100,000 shares of its Series B Preferred Stock convertible into 200,000,000 shares of common stock and warrants
convertible into 220,000,000 shares of the Company’s common stock with an exercise price of $ 0.50 per share in return for the issuance
of 100,000 Series B Preferred shares. The stated value of the Series B Preferred Stock is $ 1,000 per share. The digital assets purchase
is described more fully in Note 6 above and the amendment to our Articles of Incorporation described in Item 2 below. In connection with
this transaction the Company incurred a total of $ 325,000 in legal expense, which has been netted against the $ 100,000,000 in additional
paid-in-capital.
Holders
of the Preferred Stock Shares are entitled to cast the number of votes equal to the number of whole shares of Common Stock into which
the shares of Series B Preferred Stock are convertible on the basis of a conversion price of $ 0.50 . The Holders shall vote together with
the holders of shares of Common Stock as a single class.
Holders
shall be entitled to receive, and the Company shall pay dividends on Preferred Stock Shares equal (on an as-if-converted-to-Common-Stock
basis) to and in the same form as dividends actually paid on shares of the Common Stock when, as and if such dividends are paid on shares
of the Common Stock.
Upon
any liquidation, dissolution or winding-up of the Company, the holders of Preferred Stock Shares have a preference for the distribution
of the entire remaining assets and funds of the Company legally available for distribution over any holders of other series of preferred
stock or of the Common Stock.
The
Certificate of Designation (“CoD”) for Series B Preferred Stock includes a Redemption feature such that upon the occurrence
and continuance of a Triggering Event (defined as “(i) the objection or rejection by the Trading Market (as defined in the Purchase
Agreement), any Governmental Entity (as defined in the Purchase Agreement), or any regulatory or self-regulatory agency of any of the
Transactions (as defined in the Purchase Agreement) on or before December 31, 2025, or (ii) the failure of any regulatory or self-regulatory
agency to approve all of the Transactions, if any such approval is required, on or before December 31, 2025”) and following a ten
day opportunity to cure the relevant written notice from the Holders to the Company, each Holder shall have the right to require the
Company to redeem all or any portion of the Series B Preferred Stock then held by such Holder for a redemption price equal to the full
(for fully redemption) or pro rata (for portion redemption) Triggering Redemption Amount as defined in the CoD. On August 7, 2025, Bravemorning
Limited, the only Holder waived all rights it may have pursuant to Section 8(b) of the Series B CoD, solely upon the occurrence of a
Triggering Event, to require that Tron Inc. redeem all or any portion of the Series B Convertible Preferred Stock held by Bravemorning
for a redemption price equal to the relevant Triggering Redemption Amount as defined in the CoD.
The
issuances of the Series A and B Preferred Stock in the related transactions resulted in a change of control of the Company.
On
April 2, 2026, Bravemorning Limited, a related party, exercised its right to convert 100,000 shares of its Series B Convertible Preferred Stock, par value
$ 0.0001 per share, into 200,000,000 shares of the Company’s Common Stock.
At
June 30, 2026, the Company had no Preferred Stock issued or outstanding.
Common
Stock – As described above, the Company has 1,000,000,000 shares of Common Stock, par value $ 0.0001 authorized. At June
30, 2026 and December 31, 2025, the Company had 474,382,064 and 261,314,913 shares, respectively, of its issued and outstanding common
stock.
Year
ended December 31, 2025, issuances included:
The
Company issued 712,133 shares of its common stock valued at $ 452,748 upon conversion of 712,133 pre-funded warrants which were included
in Common Stock Payable at December 31, 2024.
F- 14
Table of Contents
The
Company issued 25,000 shares of its common stock valued at $ 16,250 (market price at date of the agreement) in connection with a Consulting
Agreement which were included in Common Stock Payable at December 31, 2024.
The
Company issued 500,000 shares of its common stock in connection with a Stock Purchase Agreement with Gameverse Interactive Corp (“Gameverse”),
valued at $ 190,500 (TRON market price at date of purchase) pursuant to which the Company received 132,000 shares of common stock of Gameverse.
The
Company entered into a Consulting Agreement (the “Agreements”) under the terms of which the Company issued 50,000 shares
of its common stock valued at $ 28,145 . The shares were valued at the market rate of the Company’s stock on the date of the Agreement.
The
Company converted 5,000
Series A Preferred shares into 8,928,571
shares of its common stock and issued 590,000
shares related to fees associated with the transaction See Series A Preferred stock above.
The
Company issued 1,270,000 shares of its common stock for the exercise of stock options. Proceeds from the exercises total $ 696,007 .
The
Company issued 18,802 shares of its common stock for the cashless exercise of warrants and 135,846 shares for the cashless exercise of
options.
The
Company issued 8,928,571 shares of its common stock for the exercise of warrants with proceeds totaling $ 5,803,571 .
The
Company issued 220,000,000 shares of its common stock for the exercise of warrants for 312,500,100 TRX tokens valued at $ 110,000,000 .
The
Company issued 535,715 shares of its common stock for the exercise of placement warrants for cash totaling $ 348,215 .
The
Company issued 3,663,798 shares of its common stock for the cashless exercise of advisory warrants.
Three
and Six Months ended June 30, 2026, issuance included:
On
January 8, 2026, the Company issued 13,067,151 shares of its common stock in connection with a Securities Purchase Agreement with Black
Anthem Limited, a related party, for $ 18,000,000 , paid in the form of USDT (Tether) stablecoins transferred
to the Company’s Treasury Wallet. At December 31, 2025, the 13,067,151 shares had been recorded as common stock payable since the
payment had not been made and the shares had not been issued as of December 31, 2025.
On
April 2, 2026, Bravemorning Limited exercised its right to convert 100,000 shares of its Series B Convertible Preferred Stock, par value
$ 0.0001 per share, into 200,000,000 shares of the Company’s Common Stock.
At
June 30, 2026, the Company had 474,382,064 shares of its common stock issued and outstanding.
Common
Stock Payable - At June 30, 2026 and December 31, 2025, the Company had a balance of $ 322,000 and $ 18,322,000 , respectively, of common
stock payable.
Activity
for the year ended December 31, 2025, included the following:
During
the year ended December 31, 2025, the Holder of the pre-funded warrants described above converted the warrants into shares of the Company’s
common stock valued at $ 452,748 .
Additionally,
the Company issued 25,000 shares in connection with a Consulting Agreement, valued at $ 16,250 , previously recorded as Common Stock Payable.
In
December 2025, the Company entered into a Private Placement (Securities Purchase Agreement or “SPA”) with Black Anthem, a
related party, for the purchase of $ 18,000,000 of the Company’s common stock ( 13,067,151 restricted shares), payable in stablecoins.
The $ 18,000,000 was recorded as a Subscription Receivable and Common Stock Payable. The SPA calls for the delivery of the stablecoins
within 10 business days of the execution of the SPA. On January 8, 2026, the stablecoins were delivered and the common stock was issued.
The
balance of Common Stock Payable at December 31, 2025, was $ 18,322,000 .
Activity
for the six months ended June 30, 2026, included the following:
The
issuance of 13,067,151 shares of its common stock in connection with a Securities Purchase Agreement with Black Anthem Limited, a related party, valued at $ 18,000,000 . See Note 6. Investment in digital assets – held in Treasury Wallet set
up by an Affiliate.
The
balance of Common Stock Payable at June 30, 2026, was $ 322,000 .
Note
13 – Options and Warrants
Options
During
the year ended December 31, 2025, the Company granted a total of 2,025,000 options to the Directors with an exercise price of $ 0.56 -
$ 0.68 , with five-year terms and exercisable immediately. The Company recorded an expense of $ 460,821 in connection with these options.
The
fair value of these options was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.
Schedule of Fair Value Option Assumption
Market
Number
Price on
of
Term
Exercise
Grant
Volatility
Fair
Reporting
Date
Options
(Years)
Price
Date
Percentage
Value
%
01/07/2025
375,000
2.5
$ 0.68
$ 0.68
75.0 %
$ 119,635
5/22/2025
1,650,000
2.5
$ 0.56
$ 0.52
64.5 %
$ 341,186
F- 15
Table of Contents
During
the year ended December 31, 2025, a total of 1,320,000 shares of common stock were issued in connection with exercised options. Total
proceeds from the exercises were $ 696,007 . At June 30, 2026, and December 31, 2025, the Company had a total of 1,815,000 unexercised
options with an average exercise price of $ 0.98 per share.
There
were no options granted or exercised during the six months ended June 30, 2026.
The
following table sets forth the option activity for the six months ended June 30, 2026, and year ended December 31, 2025:
Schedule
of Option Activity
Balance, December 31, 2024
1,100,000
Balance, December 31, 2024
1,110,000
Options granted
2,025,000
Options
exercised
( 1,320,000 )
Balance December 31,
2025
1,815,000
Options granted
-
Options
exercised
-
Balance, June 30, 2026
1,815,000
Warrants
On
May 21, 2025, the Company entered into a Securities Purchase Agreement (the “May Securities Purchase Agreement”) with an
institutional investor for a private investment in public equity (the “May PIPE Offering”) of 5,000 shares of its Series
A Convertible Preferred Stock par value $ 0.0001 per share (the “Series A Preferred Stock”), convertible into 8,928,571 shares
of Common Stock, at a conversion price of $ 0.56 per share of Series A Preferred Stock, and an aggregate of 8,928,571 warrants (the “May
PIPE Warrants”) to acquire up to 8,928,571 shares of Common Stock, subject to beneficial ownership limitations set by the holder.
The purchase price for one unit (consisting of one share of Series A Convertible Preferred Stock convertible into approximately 1,785
shares and the same number of warrants) was $ 1,000 . The May PIPE Warrants issued in the May PIPE Offering are exercisable immediately
upon issuance at an exercise price of $ 0.65 per share and will expire two years from the date of issuance. As of December 31, 2025, all
of the Series A Convertible Preferred Stock had been converted into a total of 8,928,571 shares of common stock, and all of the May PIPE
Warrants had been exercised for 8,928,571 shares of common stock.
In
addition, the Company issued to the Placement Agent or its designees the placement agent warrants (the “May Placement Agent Warrants”)
to purchase up to an aggregate of 535,715 shares of Common Stock (6.0% of the Common Stock sold in the May PIPE Offering). The Placement
Agent Warrants have identical terms as the May PIPE Warrants. In November, 2025, the Placement Agent Warrants were exercised.
In
addition, pursuant to an Advisory Agreement with an entity associated with American Ventures (the investor in the previously disclosed
May 2025 Series A preferred stock offering and disclosed below), the Company issued a warrant to American Ventures (the “American
Ventures Warrants”) for 5,360,000 warrants with substantially the same terms as the June PIPE Warrants (as defined below) except
that the American Ventures Warrants are exercisable for five years. In November, 2025, the Placement Agent Warrants were exercised using
the cashless feature for 3,663,798 shares of common stock.
On
June 16, 2025, the Company entered into a Securities Purchase Agreement (the “June Securities Purchase Agreement”) with Bravemorning
Limited for a private investment in public equity (the “June PIPE Offering”) of 100,000 shares of its Series B Convertible
Preferred Stock par value $ 0.0001 per share (the “Series B Preferred Stock”), convertible into 200,000,000 shares of common
stock, par value $ 0.0001 (the “Common Stock”), at a conversion price of $ 0.50 per share of Common Stock, and warrants (the
“June PIPE Warrants”) to acquire up to 220,000,000 shares of Common Stock. The June PIPE Warrants issued in the June PIPE
Offering are exercisable immediately upon issuance at an exercise price of $ 0.50 per share and will expire two years from the date of
issuance. The 100,000 shares of Series B Preferred Stock are referred to herein as the “Preferred Stock Shares.”
During
June 2025, certain underwriter representatives exercised 47,380 warrants on a cashless basis for the issuance of 18,802 shares of the
Company’s common stock.
There
were no warrants issued or exercised during the six months ended June 30, 2026.
The
following table sets forth the Warrant activity for the six months ended June 30, 2026 and year ended December 31, 2025:
Schedule
of Warrant Activity
Balance, December 31, 2024
150,000
Exercise of underwriter warrants
( 47,380 )
Cashless exercise of consultant warrants
( 100,000 )
May PIPE Warrants
8,928,571
Placement Warrants
535,715
American Venture Warrants
5,360,000
Exercise of the May PIPE Warrants
( 8,928,571 )
Exercise of Placement Warrants
( 535,715 )
Exercise of American Venture Warrants
( 5,360,000 )
June PIPE Warrants
220,000,000
Exercise of the June PIPE Warrants
( 220,000,000 )
Balance, June 30, 2026
and December 31, 2025
2,620
F- 16
Table of Contents
Note
14 - Segment Reporting
The
Company has two reportable segments: (i) the toy business consisting of design, development and manufacture (through third parties) of
toys and souvenir items and (ii) digital assets, consisting of investing for growth in the appreciation of the asset and staking the
tokens to produce income to the Company.
Gross
profit (loss) is the segment performance measure the chief operating decision maker (“CODM”) (our CEO, Richard Miller) uses
to assess the Company’s reportable segments.
The
toys and souvenir items (“Products”) generate revenue from the sale of the Products to theme parks and entertainment venues
and direct sales through Amazon and other direct channels. Cost of revenue consists primarily of direct manufacturing costs and freight
and shipping.
The
digital assets have nominal costs associated with revenue generated through staking.
The
following table presents segment revenue and segment gross profit for the three and six Months ended June 30, 2026 and 2025 reviewed
by the CODM:
Schedule of Segment Revenue and Segment
Gross Profit
2026
2025
2026
2025
Three
Months Ended June 30,
Six
Months Ended June 30,
2026
2025
2026
2025
Revenue from Toy sales
$ 1,568,626
$ 1,342,929
$ 2,753,301
$ 2,432,563
Cost of sales
1,277,979
1,050,726
2,144,413
1,873,825
Gross profit
290,647
292,203
608,888
558,738
Income from digital assets
Unrealized gain on digital
assets
444,149
2,154,071
21,105,331
2,154,071
Unrealized income from
staking activities
3,348,398
44,769
6,332,428
44,769
Realized gain from TRX to sTRX conversion
318,996
-
318,996
-
Total income from digital assets
4,111,543
2,198,840
27,756,755
2,198,840
Operating (expenses)
( 826,423 )
( 1,036,406 )
( 1,741,335 )
( 1,950,316 )
Net interest income
55,696
13,218
125,373
14,007
Net income before taxes
3,631,463
1,467,855
26,749,681
821,269
Deferred income tax
763,607
-
2,253,384
-
Net income
$ 2,867,856
$ 1,467,855
$ 24,496,297
$ 821,269
Assets
and liabilities are not separately analyzed or reported to the CODM and are not used to assist in decisions surrounding resource allocation
and assessment of segment performance. As such, an analysis of segment assets and liabilities has not been included in this financial
information.
Note
15 - Commitments and Contingencies
The
Company entered into a new office lease Effective September 1, 2025. The primary term of the lease is three years and two months with
a renewal option for an additional two years. Minimum annual lease payments for the primary term and renewal are as follows:
Schedule
of Minimum Annual Lease Payments
Primary Period
Amount
Amount During
Renewal Period
Amount
September 1 to August 31, 2026
$ 262,354
November 1 to October 31, 2029
$ 278,988
September 1 to August 31, 2027
$ 267,601
November 1 to October 31, 2030
$ 284,568
September 1 to August 31, 2028
$ 273,518
September 1 to October 31, 2028
$ 46,498
Under
the new standard for lease reporting, the Company recorded a Right of Use Asset (“ROU”) and an offsetting lease liability
of $ 753,564 representing the present value of the future payments under the lease calculated using a 7.5 % discount rate (the current
borrowing rate of the company). The ROU and lease liability are amortized over the three-year life of the lease. The unamortized balances
at June 30, 2026 and December 31, 2025 were ROU asset of $ 572,076 and $ 682,286 , current portion of the lease liability of $ 231,257 and $ 220,206 and non-current portion of lease liability of $ 345,869 and $ 464,100 , respectively.
Additionally,
the Company recognized accreted interest expense of $ 23,998 and $ 18,194 and rent expense of $ 134,208 and $ 71,278 for
the lease during the six months ended June 30, 2026 and year ended December 31, 2025 respectively.
Legal
Proceedings
The
Company may be subject to legal proceedings and claims arising from contracts or other matters from time to time in the ordinary course
of business. Management is not aware of any pending or threatened litigation where the ultimate disposition or resolution could have
a material adverse effect on its financial position, results of operations or liquidity.
Note
16 – S-3 Registration Statement
On
July 28, 2025, the Company filed an S-3 Registration Statement under which the Company may, from time to time in one or more offerings,
offer and sell up to $ 1,000,000,000 in the aggregate of common stock, preferred stock, debt securities, warrants and rights to purchase
common stock or preferred stock, or any combination of the foregoing, either individually or as units comprised of one or more of the
other securities. Pursuant to the SEC comment letters, the Company filed amendments to the S-3 in August 2025, October 2025, February
2026, and March 2026. The S-3 Registration Statement was declared effective on March 30, 2026.
Note
17 – Subsequent Events
The
Company evaluated subsequent events through the date of this filing and has had no material events subsequent to June 30, 2026.
F- 17
Table of Contents
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
FORWARD
LOOKING STATEMENTS
This
quarterly report contains forward-looking statements. These statements relate to future events or our future financial performance. In
some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expects”,
“plans”, “anticipates”, “believes”, “estimates”, “predicts”, “potential”
or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve
known and unknown risks, uncertainties and other factors that may cause our or our industry’s actual results, levels of activity,
performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed
or implied by these forward- looking statements. Although we believe that the expectations reflected in the forward-looking statements
are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. Except as required by applicable
law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform
these statements to actual results.
Our
unaudited financial statements are stated in United States Dollars (US$) and are prepared in accordance with United States Generally
Accepted Accounting Principles. The following discussion should be read in conjunction with our financial statements and the related
notes that appear elsewhere in this quarterly report. The following discussion contains forward-looking statements that reflect our plans,
estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that
could cause or contribute to such differences include, but are not limited to, those discussed below and elsewhere in this quarterly
report.
In
this quarterly report, unless otherwise specified, all dollar amounts are expressed in United States dollars and all references to “common
shares” refer to the common shares in our capital stock.
As
used in this quarterly report and unless otherwise indicated, the terms “we”, “us”, “our”, and the
“Company” mean Tron Inc.
General
Overview
Tron
Inc. (formerly SRM Entertainment, Inc.), is a publicly traded company pioneering blockchain-integrated treasury strategies. As the public
company with the largest TRON (TRX) tokens holdings, the Company is committed to transparency, long-term value creation and the adoption
of decentralized financial tools. In addition, through our wholly owned subsidiary, the Company designs, develops, and manufactures custom
merchandise which includes toys and souvenirs for the world’s largest theme parks and other entertainment venues. Many of the Company’s
products are based on award winning multi-billion-dollar entertainment franchises that are featured in popular movies and books. The
products are distributed worldwide at Walt Disney Parks and Resorts, Universal Parks and Destinations, United Parks and Resorts –
SeaWorld, Six Flags and other attractions.
Tron
Inc. is a Nevada corporation and was incorporated on April 22, 2022. SRM Entertainment Limited (“SRM Ltd”), a wholly owned
subsidiary, is a limited company incorporated in the Hong Kong Special Administrative Region of the People’s Republic of China
on January 23, 1981, and was acquired by the Company on August 14, 2023. The consolidated companies are collectively referred to as the
Company.
On
June 16, 2025, we entered into a Securities Purchase Agreement (the “June Securities Purchase Agreement”) with Bravemorning
Limited, a British Virgin Islands business company and related party. Under the terms of the June Securities Purchase Agreement, the
Company sold at the price of $100,000,000: (i) 100,000 shares of its Series B Preferred Stock Shares convertible into 200,000,000 shares
of the Company’s common stock (the “Series B Preferred Stock”) and (ii) warrants to purchase up to 220,000,000 shares
of the Company’s common stock at an exercise price of $0.50 per share (the “June Pipe Warrants”). On August 29, 2025,
Bravemorning acquired 220,000,000 shares of the Company’s common stock, par value $0.0001 (the “Common Stock”), via
its exercise of the June Pipe Warrants with total dollar amount of $110,000,000, and upon such acquisition, Bravemorning became the owner
of approximately 86.6% of the Company’s outstanding shares of Common Stock. Mr. Weike Sun, who is a director of the Company, is
the sole shareholder of Bravemorning. Upon the exercise of the June Pipe Warrants, Bravemorning held 220,000,000 shares of the Company’s
common stock and along with the conversion of the 100,000 Preferred Stock Shares into 200,000,000 shares of Common Stock, Bravemorning’s
ownership of Common Stock represented voting power of approximately 92.5%. Subsequently, the Company issued 13,067,151 shares of its common stock to Black Anthem Ltd (see below) therefore
reducing Bravemorning’s voting power. As of June 30, 2026, Bravemorning holds the voting power of
approximately 88.5%. These moves reflect the Company’s broader strategic transformation and its commitment to aligning more closely
with the TRON blockchain ecosystem, following the launch of its Tron-focused treasury strategy. The Company’s ticker change to
“TRON” reinforces its brand identity and positions it as a key corporate player in the rapidly evolving blockchain and digital
asset economy.
On
December 24, 2025, the Company entered into a Stock Purchase Agreement for the purchase of $18,000,000 of our restricted common
stock with Black Anthem Limited owned by Justin Sun and payable in USDT (Tether) stablecoins (the “December SPA”). The
transaction closed on January 8, 2026, at which time, $18 million USDT (Tether) stablecoins were transferred to the Treasury Wallet
(as defined below) and 13,067,151 shares of the Company’s common stock were issued to Black Anthem. Additionally, the Company entered into a token sale and purchase agreement (“BGDL Token S&P
Agreement”) with BiT Global Digital Limited (“BGDL”), a British Virgin Islands Business Company, dated January 6,
2026, under which the Company is purchasing $18,000,000 worth of TRX tokens from BGDL using a dollar-cost averaging mechanism over a
360-day period commencing January 22, 2026, as follows:
(a)
BGDL shall deliver $50,000 USDT worth of TRX tokens to the Company’s designated wallet address on a daily basis, starting on January
22, 2026, for a period of consecutive 360 days.
(b)
The price and number of TRX tokens to be delivered each day pursuant to paragraph (a) above shall be reasonably determined with reference
to the market price of TRX token on a global cryptocurrency trading platform on that day. Upon request from time to time, BGDL shall
provide the Company with (i) breakdown of the price and number of TRX tokens delivered by BGDL to the Company, and (ii) supporting documentation
explaining how the price and number of TRX tokens delivered were determined.
(c)
The above arrangement can be adjusted by the Company at its sole reasonable discretion.
During
the six months ended June 30, 2026, the Company purchased a total of approximately 25,350,215 TRX tokens with an aggregate price of $7,950,000
under the BGDL Token S&P Agreement.
Additionally,
the Company publishes daily updates regarding its TRX treasury acquisitions in connection with the BGDL Token S&P Agreement through
its public communications channels and provides a link to the designated on-chain treasury wallet for real-time verification.
The
initial $18,000,000 was recorded as a prepayment for Digital Asset purchases. At June 30, 2026, the balance of the prepayment was $10,050,000.
4
Table of Contents
Basis
of Presentation
The
accompanying financial statements are presented in conformity with accounting principles generally accepted in the United States of America
(“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
Business
Toy
and Souvenir
The
Company is a trusted toy and souvenir designer and developer, selling into the world’s largest theme parks and entertainment venues.
Our
business is built on the principle that almost everyone is a fan of something and the evolution of pop culture is leading to increasing
opportunities for fan loyalty. We create whimsical, fun and unique products that enable fans to express their affinity for their favorite
“something”— whether it is a movie, TV show, favorite celebrity, or favorite restaurant. We infuse our distinct designs
and aesthetic sensibility into a wide variety of product categories, including figures, plush, accessories, apparel, and homewares. With
our unique style, expertise in pop culture, broad product distribution and highly accessible price points, we have developed a passionate
following for our products that has underpinned our growth. We believe we sit at the nexus of pop culture—content providers value
us for our broad network of retail customers, retailers value us for our portfolio of pop culture products and pop culture insights,
and consumers value us for our distinct, stylized products and the content they represent.
Pop
culture pervades modern life and almost everyone is a fan of something. Today, more quality content is available and technology innovation
has made content accessible anytime, anywhere. As a result, the breadth and depth of pop culture fandom resembles, and in many cases
exceeds, the type of fandom previously associated only with sports. Everyday interactions at home, work or with friends are increasingly
influenced by pop culture.
We
have invested strategically in our relationships with key constituents in pop culture. Content providers value us for our broad network
of retail customers and retailers value us for our pop culture products, pop culture insights and ability to drive consumer traffic.
Consumers, who value us for our distinct, stylized products, remain at the center of everything we do.
Content
Providers : We have licensing relationships with many established content providers, and our products appear in venues
such as Walt Disney Parks and Resorts, Universal Studios, United Parks and Resorts (f/k/a SeaWorld), Cedar Fair, Six Flags and Herschend
Family Entertainment and Merlin Entertainment. We currently have licenses with Smurfs, The ICEE Company and Zoonicorn LLC, from which
we can create multiple products based on each character within. Content providers trust us to design, create and manufacture unique,
stylized extensions of their intellectual property that extend the relevance of their content with consumers through ongoing engagement,
helping to maximize the lifetime value of their content.
Consumers :
Fans are increasingly looking for ways to express their affinity for and engage with their favorite pop culture content. Over time, many
of our consumers evolve from occasional buyers to more frequent purchasers, whom we categorize as enthusiasts or collectors. We create
innovative products to appeal to a broad array of fans across consumer demographic groups—men, women, boys and girls—not
a single, narrow demographic. We currently offer an array of products that sell across several categories. Our products are generally
priced between $2.50 and $50.00, which allows our diverse consumer base to express their fandom frequently and impulsively. We continue
to introduce innovative products designed to facilitate fan engagement at different price points and styles.
We
have developed a nimble and low-fixed cost production model. The strength of our management team and relationships with content providers,
retailers and third-party manufacturers allows us to move from product concept to a new product tactfully. As a result, we can dynamically
manage our business to balance current content releases and pop culture trends with timeless content based on classic movies, such as
Harry Potter or Star Wars. This has allowed us to deliver significant growth while lessening our dependence on individual content releases.
TRX
Tokens Treasury
TRX
token is the governance token of the TRON network, which is used to pay for on-chain transaction fees, participate in network governance
and incentivize validators who generate blocks and validate transactions for the network. Users can also stake TRX tokens to vote for
validators who facilitate the block generation and transaction validation process and earn staking rewards.
We
believe that the TRX token is an attractive digital asset which can create long-term value for our shareholders by capitalizing on the
global adoption of blockchain and digital innovation.
The
Company has adopted a treasury reserve policy (“Treasury Reserve Policy”) which set out our treasury management and capital
allocation strategies, under which our treasury reserve assets will consist of:
●
cash and cash equivalents
and short-term investments (“Cash Assets”) held by us that exceed working capital requirements; and
●
TRX tokens held by us, as
the primary treasury holding asset on an ongoing basis, subject to market conditions and anticipated needs of the business for Cash
Assets.
The
TRX token is the native token of the TRON blockchain. As of July 30, 2026, the TRX token ranked number 6 by market valuation among all
non-stablecoin crypto tokens globally. The Company’s plan is to accumulate and hold TRX tokens in its treasury and stake substantially
all TRX tokens to earn yield. The Company has been engaging primarily in liquid staking activities by staking TRX tokens in its treasury
through JustLend DAO, the leading decentralized finance (“DeFi”) protocol on the TRON blockchain, whereby it stakes its digital
assets (TRX tokens) into the JustLend protocol to support network operations and, in return, accrues network rewards. The JustLend platform
generates yield through a combination of standard staking rewards (i.e. token rewards derived from delegating to super representative
nodes) and “energy” rental income on the TRON blockchain (i.e. renting to other users the idle TRON “energy”
resources entitled by TRX staking).
5
Table of Contents
Under
standard TRX staking mechanism, TRX stakers are able to participate in community governance by voting for super representatives. Yield
from standard TRX staking generally refers to (1) energy and bandwidth obtained by users after staking TRX on the TRON blockchain and
(2) the voting rewards in the form of TRX tokens obtained by users after voting for the super representatives. Energy rental generally
refers to users earning rent by renting out the energy that is obtained by staking TRX on the TRON blockchain. According to the mechanism
of the TRON blockchain, deploying or triggering smart contracts consumes energy; and if energy is insufficient, TRX token(s) will be
burned to make up for the missing resources. Energy could be obtained by either staking TRX tokens or burning TRX tokens. Given the market
demands, there are energy rental protocols in the market (such as JustLend Energy Rental), such that users can borrow energy without
staking nor burning TRX tokens. Users who already have staked their TRX tokens on the TRON blockchain have the ability to lend their
energy out to earn additional income.
The
use cases of the TRX token include (but are not limited to):
(i)
Governance of TRON blockchain : By staking their TRX token holdings, TRX token holders will be able to vote for super representative
candidates. The top 27 super representative candidates with the highest votes will become the super representative nodes (the “SR”)
and be able to participate in validation and block production. The super representative candidates who rank 28th to 127th are called
super representative partners (the “SR Partners”). Each of the SRs, SR Partners and other super representative candidates
may initiate community proposals, but only SRs are entitled to vote for the proposals. As of July 30, 2026, the SRs of TRON blockchain
include, among others, Binance, HTX, Kraken, OKX, OKCoin Japan, P2P.org, Nansen, and Abra Capital.
(ii)
Transaction fees on TRON blockchain : TRX token is primarily used to pay transaction fees on the TRON blockchain. Generally speaking,
users of the TRON blockchain are required to utilize token resources (namely “bandwidth” and “energy”) in their
wallets to process transactions. Users can obtain such resources by either burning or staking TRX tokens.
(iii)
Incentivizing SRs to maintain security and functionality of TRON blockchain: Block generation rewards and voting rewards on the
TRON blockchain are issued in the form of TRX token. An SR is entitled to block generation rewards, and voting rewards are distributed
to both SRs and SR Partners.
The
genesis supply of the TRX token was 100 billion. New tokens are generated currently at the rate of approximately 1.5% per annum as governance
and block validation rewards. On the offsetting side, TRX token is burned by the users to pay transaction fees for on-chain activities.
Consequently, the supply change of TRX token depends on how active the blockchain is. During the period from January 1, 2022 to July 30, 2026, TRX token has been in deflation at approximately 1.5% per annum. As of July 30, 2026, the supply of TRX token is approximately
94.9 billion. Currently there is no lock-up, and substantially all the TRX tokens are in circulation.
The
TRON protocol, one of the largest blockchain-based operating systems in the world, offers public blockchain support of high throughput,
high scalability, and high availability for all decentralized applications (DApps) in the TRON ecosystem.
The
TRON mainnet was launched in June 2018. It marked the transition of TRX token from being an ERC-20 token on the Ethereum blockchain to
the native governance token of TRON blockchain, an independent and standalone network.
Through
years of development, TRON blockchain has been uniquely positioned as the dominant settlement protocol for on-chain stablecoin payment.
As of July 30, 2026, TRON had over 396 million in total user wallets globally, hosting approximately 90.3 billion in TRC-20 USDT
(Tether) accounting for approximately 47.7% of total USDT supply.
TRON
block generation is secured and validated by a diverse group of super representative nodes globally including major industry players
such as Binance, HTX, Kraken, OKX, OKCoin Japan, P2P.org, Nansen, and Abra Capital.
The
Company holds the treasury tokens in a self-managed wallet (the “Treasury Wallet”). The board of directors of the Company
(the “Board”) has full control and access to the wallet, which was set up by BiT Global Trust Limited (“BGTL”).
BGTL is a licensed Trust or Company Service Provider under the licensing regime administered by the Companies Registry of Hong Kong and
a trust company registered under section 78(1) of the Trustee Ordinance (Cap. 29) of Hong Kong, and is therefore a regulated custodian.
The
Treasury Wallet is safely kept in a secure location in Hong Kong controlled by BGTL. It utilizes the proprietary technology and on-chain
compliance monitoring services provided by BGTL. Pursuant to the Self-Managed Wallet Services Agreement (the “BiT Global Services
Agreement”) entered into by the Company and BGTL on June 26, 2025, BGTL has set up the Treasury Wallet for the Company, licenses
certain BGTL technology, and provides monitoring services relating to on-chain wallet activities. The Company retains sole control of
the Treasury Wallet and private keys in Hong Kong. Mr. Weike Sun and Mr. Zi Yang, our Directors, are authorized by the Board to make
the arrangement for safeguarding and operating the private keys of the Treasury Wallet. Due to security considerations, the details of
the private key arrangement are highly confidential and not for public disclosure. The Board is primarily responsible for verifying the
existence of treasury token holdings. The Company’s auditors also have inspected and verified the Treasury Wallet operations and
the existence of the treasury token holdings. There currently is no insurance coverage on the treasury tokens.
The
BiT Global Services Agreement contains customary provisions relating to fees, confidentiality, compliance with applicable law, indemnification,
limitations of liability, and termination. The foregoing description of the BiT Global Services Agreement does not purport to be complete
and is qualified in its entirety by reference to the full text of the BiT Global Services Agreement, a copy of which was filed as Exhibit
10.1 to the Company’s Form S-3/A filed with the SEC on August 22 and October 17, 2025.
The
Company has staked and plans to continue to stake TRX tokens in its treasury into Staked TRX (sTRX) tokens through JustLend, the leading
DeFi protocol on the TRON blockchain which executes transactions through smart contracts, to accrue enhanced staking yield from both
standard TRX staking and energy rental. JustLend is the DeFi staking platform designated by the Company to generate enhanced staking
yield via the staked TRX token (sTRX). The Company has currently staked nearly 100% of the TRX tokens in its treasury into sTRX tokens.
See “Our TRX Tokens Holdings” below. By holding sTRX tokens, the Company is able to accrue enhanced yields from both
standard TRX staking and energy rental.
6
Table of Contents
The
staking rewards generated from staking TRX tokens into sTRX via JustLend are distributed according to the protocol’s rules. Currently,
20% of the rewards are retained by the JustLend protocol as protocol revenue, while the remaining 80% are allocated to sTRX token holders
on a pro-rata basis. BGTL does not receive any portion of the staking rewards.
The
staking of TRX tokens into sTRX tokens through JustLend was executed on the JustLend webpage. JustLend is a decentralized finance protocol,
and the staking is governed by the Terms of Service of JustLend. There is no separate agreement between the Company and JustLend. The
Company has not engaged in offline staking.
The
TRX token is the native token of the TRON blockchain, and it serves as the utility token for various scenarios. The staked TRX token
(sTRX) is a derivative token issued by the JustLend DAO protocol that represents the “staked” TRX tokens, and provides
holders exposure to automatically accruing yield through standard TRX staking rewards and energy renting. Users can obtain sTRX
tokens by staking TRX tokens on JustLend. The sTRX token is not fixed at a 1:1 conversion ratio with the TRX token; instead, the
number of TRX tokens which can be exchanged from one sTRX token increases over time as rewards accumulate in the overall pool of
staked tokens. As the voting rewards and energy rent accrue, the conversion ratio of the TRX token to the sTRX token increases
gradually, so that the number of TRX tokens which can be obtained by users by unstaking and swapping from sTRX tokens back to TRX
tokens increases accordingly. By holding sTRX tokens, the Company is able to accrue enhanced yields from both standard TRX staking
and energy rental. For the avoidance of doubt, the sTRX token does not generate discrete staking rewards. Instead, the economic
benefit of staking is reflected through a floating conversion rate between TRX and sTRX, which increases over time based on accrued
protocol rewards. For comparison, the TRX token remains the native token of the TRON blockchain, and which can be used directly for
transaction fee payments and community governance; whereas the sTRX token functions as a staking and yield-bearing certificate. On
June 28, 2025, August 28, 2025 and April 5, 2026, 365,096,800, 312,500,000 and 12,487,000 TRX tokens were converted into
approximately 297,543,246, 252,133,646 and 9,700,149 sTRX tokens respectively, based on the real-time conversion ratio according
to the JustLend webpage. According to the JustLend DAO documentation, users who unstake their sTRX must wait 14 days before they can
withdraw the unstaked TRX by clicking “Withdraw” on the same page.
As
of the date hereof, the Company does not have any material agreements with counterparties relating to the purchase or sale of TRX tokens.
To date, the TRX tokens held in the Company’s treasury were received (i) as payment in kind from the Company’s controlling
shareholder in connection with the issuance of Series B Preferred Stock and warrant shares in connection with the June Securities Purchase
Agreement; and (ii) as a result of the token sale and purchase transactions under the BGDL Token S&P Agreement.
Our
TRX token strategy generally involves from time to time, subject to market conditions, (i) issuing debt or equity securities or engaging
in other capital raising transactions with the objective of using the proceeds to purchase TRX tokens, and (ii) acquiring TRX tokens
with our liquid assets that exceed working capital requirements. We intend to fund further TRX token acquisitions primarily through issuances
of common stock and a variety of fixed-income instruments, including debt, convertible notes and preferred stock. As of June 30, 2026,
our authorized capital stock consists of 1,000,000,000 shares of Common Stock, and 10,000,000 shares of preferred stock, par value $0.0001
per share (the “Preferred Stock”), of which 1,000,000 shares are designated as Series A Preferred Stock and 5,000 shares
of the Series A Preferred Stock are designated as convertible, and 100,000 shares are designated as Series B Preferred Stock, of which
100,000, are designated as convertible.
We
view our TRX tokens holdings as long-term holdings and expect to continue to accumulate TRX tokens. We have not set any specific target
for the amount of TRX tokens we seek to hold, and we will continue to monitor market conditions in determining whether to engage in additional
financings to purchase additional TRX tokens. This overall strategy also contemplates that we may (i) enter into additional capital raising
transactions that are collateralized by our TRX tokens holdings, and (ii) consider pursuing strategies to create income streams or otherwise
generate funds using our TRX tokens holdings.
The
primary focus of the business of the Company is the accumulation of TRX tokens with the goal to realize long-term value creation through
price appreciation and staking yield. The sTRX token, being a derivative token that represents the “staked” TRX token, provides
exposure to additional yield from standard TRX staking rewards and energy renting. The Company currently has no intention to use its
TRX token reserve to support or finance its operating activities. However, the Company will not rule out the possibility of doing so
in the future, subject to its business or financing needs. Further, save for the USDT (Tether) stablecoins received by the Company under
the December SPA, the Company currently does not plan to hold any crypto assets other than TRX tokens and sTRX tokens which were obtained
from TRX staking.
TRON
Blockchain
Founded
in 2017 by Justin Sun, TRON is an open blockchain network that supports smart contracts and decentralized applications. Justin Sun oversaw
development of the TRON blockchain prior to the establishment of TRON DAO in 2021.
The
TRON blockchain is a public blockchain with high throughput, cost-efficient capacity which is widely used as decentralized infrastructure
by stablecoins, decentralized finance (DeFi), and other decentralized applications (DApp). The TRON Virtual Machine (TVM) supports the
deployment and execution of smart contracts, with the network operating under a Delegated Proof-of-Stake (DPoS) consensus mechanism which
allows the holders of the blockchain’s native tokens to participate in community governance by staking, voting and election of
validators.
The
latest major developments of the TRON blockchain include:
-
In August 2025, the TRON community voted and approved the energy price amendment proposal, lowering the unit price of energy from 0.00021
TRX to 0.00010 TRX in August 2025 (Proposal #104), further reducing the transaction fees of the TRON blockchain.
-
In May 2025, TRON blockchain completed the GreatVoyage-v4.8.0 (Kant) upgrade. It aims at enhancing the blockchain’s compatibility
with Ethereum (following the Cancun upgrade) to make it easier for developers to migrate applications from Ethereum to TRON blockchain.
Justin
Sun does not serve as an executive officer of the Company. More specifically, Justin Sun does not hold any officer position for the Company
or any subsidiary thereof, he is not in charge of any business unit, and he does not perform any policy making functions. He acts solely
in an advisory role as an independent contractor, pursuant to the terms of the Sun Advisory Agreement, as defined and further described
below.
7
Table of Contents
Our
TRX Tokens Holdings
Upon
completion of the June Securities Purchase Agreement on June 28,2025, the Company received 365,096,845 TRX tokens from Bravemorning.
Upon the August exercise of the June Pipe Warrants, the Company received an additional 312,500,100 TRX tokens, being the Warrant Exercise
Tokens from Bravemorning.
An
aggregate of 365,096,800 TRX tokens held by the Company have been “staked” on JustLend, a decentralized finance (DeFi) protocol,
on June 28, 2025 in exchange for approximately 297,543,246 Staked TRX (sTRX) tokens. 312,500,000 TRX tokens of the Warrant Exercise Tokens
held by the Company have been “staked” on JustLend on August 28, 2025 in exchange for approximately 252,133,646 sTRX tokens.
“Staking” is a process commonly used in the blockchain industry that allows network participants to earn rewards by locking
their tokens in wallets. The sTRX token is a derivative token that represents the “staked” TRX tokens, which can automatically
generate yield (through the combination of standard TRX staking rewards and energy renting) for the token holders. The sTRX token does
not generate discrete staking rewards. Instead, the economic benefit of staking is reflected through a floating conversion rate between
TRX and sTRX, which increases over time based on accrued protocol rewards.
With
respect to the $18,000,000 December SPA and related BGDL Token S&P Agreement, on January 22, 2026, the Company commenced buying
$50,000 USDT worth of TRX tokens daily (price of which shall be reasonably determined with reference to the market price of TRX
token on a global cryptocurrency trading platform on each day) which have been and will be delivered daily to the Treasury Wallet
for 360 consecutive days. As of June 30, 2026, the Company had purchased approximately 25,350,215 TRX tokens under the BGDL Token
S&P Agreement, of which 12,487,000 had been staked as of that date.
As
of June 30, 2026, the Company held approximately 12,863,291 TRX tokens and approximately 559,377,041 sTRX tokens.
The
Company and the TRON Ecosystem
While
there are crossover relationships between certain directors of the Company and the TRON blockchain ecosystem (Weike Sun is the father
of Justin Sun, the founder of TRON, Zhihong Liu has been a senior advisor to TRON DAO, and Zi Yang is associated with Tronscan, the official
internet explorer for the TRON blockchain), there is no direct relationship between the Company and the TRON DAO. The Company’s
name merely recognizes that it has adopted a treasury strategy focused on TRX, the native token of the TRON blockchain. The TRON DAO,
by contrast, is the decentralized autonomous organization that, since 2021, facilitates the development of the TRON blockchain network.
Justin Sun, our advisor, founded TRON in 2017 and oversaw its development prior to the establishment of TRON DAO in 2021. Super Representatives,
elected by the community of TRX holders and acting by consensus are the sole decision makers for TRON DAO. While it is possible that
developments to the TRON blockchain, as directed and agreed by TRON DAO, could affect consumer use of or market perception about TRX,
and thus impact our business, the relationship to the Company is incidental.
Lowering
of Transaction Fees
According
to committee proposals history available on Tronscan, the proposal #104 which proposed the modification of transaction fee of 1 unit
of energy from 0.00021 TRX token to 0.0001 TRX token was approved by the SR and became effective on August 29, 2025. The reduction of
this fee means that less TRX is required to be burned (from 0.00021 TRX token to 0.0001 TRX token) to obtain a unit of energy; as a result,
the cost for users to obtain energy through TRX burning decreases significantly, and therefore there will be less demand for energy rental.
Recent
Developments
Conversion
of Series B Preferred Stock
On
April 2, 2026, Bravemorning Limited exercised its right to convert 100,000 shares of its Series B Convertible Preferred Stock, par value
$0.0001 per share, into 200,000,000 shares of the Company’s Common Stock. As a result of this conversion, the number of outstanding
shares of Common Stock increased from 274,382,064 to 474,382,064, representing an increase of approximately 73%. Following the conversion,
Bravemorning holds 420,000,000 shares of Common Stock, and no shares of Series B Preferred Stock remain outstanding.
8
Table of Contents
Regulatory
Developments in the PRC
We
do not have any operations in Mainland China and currently do not have or intend to have any operating subsidiary established in Mainland
China or any contractual arrangement to establish a variable interest entity (“VIE”) structure with any entity in Mainland
China.
SRM
Ltd, our wholly-owned subsidiary incorporated in Hong Kong, provides administrative support for the procurement and delivery process
of our custom merchandise business. We directly control our procurement of the custom merchandize with our PRC suppliers. SRM Ltd is
not involved in our TRX treasury holding activities. See “Business – Toy and Souvenir” for more information.
As
to our TRX treasury business, our Treasury Wallet is located in Hong Kong. See “Business – TRX Tokens Treasury”
for more information.
Because
of certain connections we have in Hong Kong, and because Hong Kong is a Special Administrative Region of China, there is uncertainty
as to whether, in the event that the Chinese government does exercise additional oversight and discretion over the conduct of our business
in the future, our existing connections to Hong Kong would be significant enough to trigger any new governmental actions that would apply
to us, which could affect our operations and/or the value of our Common Stock or other securities. Because the nature of any such additional
oversight and discretion cannot be known presently, the resulting uncertainty presents a potential risk to investors.
We
are subject to unique risks due to uncertainty of the interpretation and the application of the PRC laws and regulations. We are also
subject to the risks of uncertainty about any future actions of the Chinese government or authorities in Hong Kong in this regard.
We
are aware that recently, the PRC government initiated a series of regulatory actions and statements to regulate business operations in
certain areas in China with little advance notice, including cracking down on illegal activities in the securities market, enhancing
supervision over China-based companies listed overseas using a VIE structure, adopting new measures to extend the scope of cybersecurity
reviews, and expanding its efforts in anti-monopoly enforcement. Since these statements and regulatory actions are new, it is highly
uncertain how soon the legislative or administrative regulation making bodies will respond and what existing or new laws or regulations
or detailed implementations and interpretations will be modified or promulgated, if any. It is also highly uncertain what the potential
impact such modified or new laws and regulations will have on our Hong Kong subsidiary or on our TRX treasury business. These actions
could potentially interfere with, alter, limit or hinder our current presence in Hong Kong.
9
Table of Contents
Recent
statements by the PRC government have indicated an intent to exert more oversight and control over offerings that are conducted overseas
and/or foreign investments in China based issuers. On July 6, 2021, the General Office of the Communist Party of China Central Committee
and the General Office of the State Council jointly issued a document to crack down on illegal activities in the securities markets and
promote the high-quality development of the capital markets, which, among other things, requires the relevant governmental authorities
to strengthen cross-border oversight of law-enforcement and judicial cooperation, to enhance supervision over China-based companies listed
overseas, and to establish and improve the system of extraterritorial application of the PRC securities laws.
On
December 24, 2021, the China Securities Regulatory Commission (the “CSRC”) released the Draft Administrative Provisions and
the Draft Filing Measures, both of which had a comment period that expired on January 23, 2022. The Draft Administrative Provisions and
Draft Filing Measures regulate the administrative system, record-filing management, and other related rules in respect of the direct
or indirect overseas issuance of listed and traded securities by “domestic enterprises”. The Draft Administrative Provisions
specify that the CSRC has regulatory authority over the “overseas securities offering and listing by domestic enterprises”,
and requires “domestic enterprises” to complete filing procedures with the CSRC if they wish to list overseas. On February
17, 2023, the CSRC released the Trial Measures and five supporting guidelines, which came into effect on March 31, 2023. According to
the Trial Measures, domestic companies that seek to offer or list securities overseas, both directly and indirectly, should fulfill the
filing procedures and report relevant information to the CSRC; any failure to comply with such filing procedures may result in administrative
penalties, such as an order to rectify, warnings, and fines. On April 2, 2022, the CSRC published the Draft Archives Rules, for public
comment. These rules state that in the overseas listing activities of domestic companies, domestic companies, as well as securities companies
and securities service institutions providing relevant securities services thereof, should establish a sound system of confidentiality
and archival work, shall not disclose state secrets, or harm the state and public interests.
Under
the Trial Measures and the Guidance Rules and Notice, Chinese domestic companies conducting overseas securities offering and listing
activities, either in direct or indirect form, shall complete filing procedures with the CSRC pursuant to the requirements of the Trial
Measures within three working days following their submission of initial public offerings or listing application. The companies that
have already been listed on overseas stock exchanges or have obtained the approval from overseas supervision administrations or stock
exchanges for its offering and listing and will complete their overseas offering and listing prior to September 30, 2023 are not required
to make immediate filings for its listing, yet need to make filings for subsequent offerings in accordance with the Trial Measures. Companies
that have already submitted an application for an initial public offering to overseas supervision administrations prior to the effective
date of the Trial Measures but have not yet obtained the approval from overseas supervision administrations or stock exchanges for the
offering and listing, shall arrange for the filing within a reasonable time period and shall complete the filing procedure before such
companies’ overseas issuance and listing.
Our
management understands that as of the date of this Form 10-Q, the Company has no operations in Mainland China and is not required to
complete filing procedures with the CSRC pursuant to the requirements of the Trial Measures. While the Company has no current operations
in Mainland China, should we have any future operations in Mainland China and should we (i) fail to receive or maintain such permissions
or approvals, (ii) inadvertently conclude that such permissions or approvals are not required, or (iii) applicable laws, regulations,
or interpretations change and require us to obtain such permissions or approvals in the future, we may face sanctions by the CSRC, the
Cyberspace Administration of China (the “CAC”) or other PRC regulatory agencies. These regulatory agencies may also impose
fines and penalties on our potential operations in Mainland China, as well as limit our ability to pay dividends outside of Mainland
China, limit our operations in Mainland China, delay or restrict the repatriation of the proceeds from our offerings into Mainland China
or take other actions that could have an adverse effect on our business as well as the trading price of our Common Stock or other securities.
If
we have PRC operations in the future, we may be required to restructure our operations to comply with such regulations or potentially
cease operations in the PRC entirely. The CSRC, the CAC or other PRC regulatory agencies also may take actions requiring us, or making
it advisable for us, to halt offerings before settlement and delivery of our Common Stock or other securities. In addition, if the CSRC,
the CAC or other regulatory PRC agencies later promulgate new rules requiring that we obtain their approvals for our offerings, we may
be unable to obtain a waiver of such approval requirements, if and when procedures are established to obtain such a waiver. If we have
PRC operations in the future, any action taken by the PRC government could significantly limit or completely hinder our operations in
the PRC and our ability to offer or continue to offer securities to investors, and could cause the value of such securities to decline.
Furthermore,
on July 10, 2021, the CAC issued a revised draft of the Measures for Cybersecurity Review for public comment, which required that, among
others, in addition to any “operator of critical information infrastructure”, any “data processor” controlling
personal information of no less than one million users which seeks to list in a foreign stock exchange should also be subject to cybersecurity
review, and further elaborated the factors to be considered when assessing the national security risks of the relevant activities. On
December 28, 2021, the CAC, the National Development and Reform Commission (“NDRC”), and several other administrations jointly
issued the revised Measures for Cybersecurity Review, which became effective and replaced the existing Measures for Cybersecurity Review
on February 15, 2022. According to the Revised Review Measures, if an “online platform operator” that is in possession of
personal data of more than one million users intends to list in a foreign country, it must apply for a cybersecurity review. Based on
a set of Q&A published on the official website of the State Cipher Code Administration in connection with the issuance of the Revised
Review Measures, an official of the said administration indicated that an online platform operator should apply for a cybersecurity review
prior to the submission of its listing application with non-PRC securities regulators. Moreover, the CAC released the draft of the Regulations
on Network Data Security Management in November 2021 for public consultation, which among other things, stipulates that a data processor
listed overseas must conduct an annual data security review by itself or by engaging a data security service provider and submit the
annual data security review report for a given year to the municipal cybersecurity department before January 31 of the following year.
Given the recency of the issuance of the Revised Review Measures and their pending effectiveness, there is a general lack of guidance
and substantial uncertainties exist with respect to their interpretation and implementation. It remains unclear whether a Hong Kong company
which collects personal information from PRC individuals shall be subject to the Revised Review Measures. We do not currently expect
the Revised Review Measures to have an impact on our business, our operations or our offerings as we do not believe that our subsidiary
would be deemed to be an “operator of critical information infrastructure” or a “data processor” controlling
personal information of no less than one million users, that would be required to file for cybersecurity review before listing in the
U.S. However, there remains uncertainty in the interpretation and enforcement of relevant PRC cybersecurity laws and regulations. If
the Revised Review Measures are adopted into law in the future and if our subsidiary is deemed to be an “operator of critical information
infrastructure” or a “data processor” controlling personal information of no less than one million users, our operation
and the listing of our Common Stock or other securities in the U.S. could be subject to CAC’s cybersecurity review.
10
Table of Contents
As
of the date hereof, Hong Kong does not have regulations similar to those of the PRC to extend oversight and control over offerings
that are conducted overseas. Hong Kong does not have regulation similar to the Trial Measures and the Guidance Rules and Notice,
and Measures for Cybersecurity Review of the PRC. However, the legal and operational risks associated in Mainland China also apply
to operations in Hong Kong, and we face the risks and uncertainties associated with the complex and evolving PRC laws and
regulations and as to whether and how the recent PRC government statements and regulatory developments, such as those relating to
data and cyberspace security and anti-monopoly concerns, would be applicable to a company such as our subsidiary and our Company,
given the Hong Kong aspects of our subsidiary in Hong Kong and the possibility that the Chinese government may exercise significant
oversight over the conduct of business in Hong Kong. In the event we or our subsidiary were to become subject to PRC laws and
regulations, we could incur material costs to ensure compliance, and we or our subsidiary might be subject to fines, experience
devaluation of securities or delisting, restrictions on securities offerings, and/or no longer be permitted to continue business
operations as presently conducted. In the event that (i) the PRC government expands the categories of industries and companies whose
foreign securities offerings are subject to review by the CSRC or the CAC or if applicable laws, regulations or interpretations
change and we are required to obtain such permissions or approvals, (ii) we inadvertently conclude that relevant permissions or
approvals were not required, or (iii) we did not receive or maintain relevant permissions or approvals required, any action taken by
the PRC government could significantly limit or completely hinder our operations in Hong Kong and our ability to offer or continue
to offer securities to investors and could cause the value of our Common Stock or other securities to decline.
Emerging
Growth Company Status
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Significant
Accounting Policies and Estimates
Our
management’s discussion and analysis of our financial condition and results of operations is based on our unaudited financial statements
for the six months ended June 30, 2026 and 2025 and audited financial statements for the year ended December 31, 2025, which have been
prepared in accordance with United States generally accepted accounting principles, or U.S. GAAP, and the rules and regulations of the
Securities and Exchange Commission. The preparation of the financial statements requires us 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 the financial statements
as well as the reported revenue generated, and expenses incurred during the reporting periods. Our estimates are based on our historical
experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results
may differ from these estimates under different assumptions or conditions and any such differences may be material. We believe that the
accounting policies discussed below are critical to understanding our historical and future performance, as these policies relate to
the more significant areas involving management’s judgments and estimates.
Cash
and Cash Equivalents
The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were no cash equivalents as of June 30, 2026 or December 31, 2025.
11
Table of Contents
Net
Loss per Common Share
Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
Three
Months Ended June 30,
Six
Months Ended June 30,
2026
2025
2026
2025
Numerator:
Net
income (loss)
$ 2,867,856
$ 1,467,855
$ 24,496,297
$ 821,269
Denominator:
Denominator for basic earnings per share
- Weighted-average of shares of Common Stock issued and outstanding during the period
470,236,460
21,574,059
372,974,605
19,413,035
Denominator for diluted
earnings per share
472,054,080
224,099,059
374,792,225
221,938,035
Net income (loss) per share
Basic
$ 0.01
$ 0.07
$ 0.07
$ 0.04
Diluted
$ 0.01
$ 0.01
$ 0.07
$ 0.00
Revenue
Recognition
SRM
Ltd generates its revenue from the sale of its products directly to the end user or distributor (collectively the “customer”).
The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:
●
identify the contract with
a customer;
●
identify the performance
obligations in the contract;
●
determine the transaction
price;
●
allocate the transaction
price to performance obligations in the contract; and
●
recognize revenue as the
performance obligation is satisfied.
The
Company’s performance obligations are satisfied when goods or products are shipped on an FOB shipping point basis as title passes
when shipped. Our product is generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.
TRX
Staking
The
Company engages primarily in liquid staking activities with JustLend DAO, whereby it stakes its digital assets
(TRX tokens) in the JustLend protocol to support network operations and, in return, accrues network rewards. The Company received Staked
TRX tokens (“sTRX”) in return for staking TRX. sTRX represents a tokenized version of TRX. These activities do not involve
a contract with a customer and therefore are outside the scope of ASC 606, Revenue from Contracts with Customers.
Users
can obtain sTRX tokens by staking TRX tokens on JustLend. The sTRX token is not fixed at a 1:1 conversion ratio with the TRX token; instead,
the number of TRX tokens which can be exchanged from one sTRX token increases over time as rewards accumulate in the overall pool of
staked tokens. As the voting rewards and energy rent accrue, the conversion ratio of the TRX token to the sTRX token increases gradually,
so that the number of TRX tokens which can be obtained by users by unstaking and swapping from sTRX tokens back to TRX tokens increases
accordingly. By holding sTRX tokens, the Company is able to accrue enhanced yields from both standard TRX staking and energy rental.
For the avoidance of doubt, the sTRX token does not generate discrete staking rewards. Instead, the economic benefit of staking is reflected
through a floating conversion rate between TRX and sTRX, which increases over time based on accrued protocol rewards.
The
Company accounts for sTRX as a digital asset and measures it at fair value, with changes in fair value recognized in the statement of
operations as unrealized gains or losses. Because staking rewards are embedded in the appreciation of sTRX, the Company does not recognize
separate staking income until the sTRX is redeemed or disposed of. Any increase in estimated value attributable to staking activity is
considered an estimate of unrealized staking income recorded at fair value.
Inventory
Inventories
are stated at the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods sold.
Inventory is based upon the average cost method of accounting.
Income
Taxes
We
account for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax assets
and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities and
for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.
12
Table of Contents
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on our evaluation, it has been concluded that there are no significant uncertain tax positions
requiring recognition in our financial statements. We believe that our income tax positions and deductions would be sustained on audit
and does not anticipate any adjustments that would result in a material change to our financial position. Our policy for recording interest
and penalties associated with audits is to record such items as a component of income tax expense.
The
Company’s deferred tax liability at June 30, 2026, consisted primarily of unrealized gains on its investments in digital assets
and income derived from staking digital assets calculated using the effective tax rate (21% US rate) equating to approximately $2,253,384. The Company’s deferred tax assets at December 31, 2025 consisted of net operating loss carry forwards calculated using effective
tax rates (20% average of China and US rates) equating to $3,253,925, less a valuation allowance in the amount of approximately $3,253,925
for the year ended December 31, 2025.
Related
parties
The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.
Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. Entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. Other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.
The
financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense
allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the
preparation of combined financial statements is not required in those statements. The disclosures shall include: a. the nature of the
relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed,
for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of
the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of the periods for which
income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding
period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent,
the terms and manner of settlement.
Recent
Accounting Pronouncements
Segment
Reporting
In
November 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-07, enhancing segment reporting
requirements under ASC 280. This ASU aims to provide investors with more detailed information about a public entity’s reportable
segments, including those with a single reportable segment. The Key Provisions include :
1.
Enhanced Expense Disclosures:
Public entities must now disclose significant segment expenses that are regularly provided to the chief operating decision maker
(CODM) and included in each reported measure of segment profit or loss.
2.
Disclosure of Other Segment
Items: Entities are required to disclose an amount for “other segment items” by reportable segment, representing the
difference between reported segment revenues and the sum of significant segment expenses and the reported measure of segment profit
or loss. A qualitative description of the composition of these other segment items is also required.
3.
Interim Reporting Requirements:
All annual disclosures about a reportable segment’s profit or loss and assets, including the new disclosures introduced by
ASU 2023-07, must now be provided in interim periods as well.
4.
Single Reportable Segment
Entities: Public entities with a single reportable segment are explicitly required to provide all segment disclosures mandated
by ASC 280, including those introduced by ASU 2023-07. This clarification ensures that users receive comprehensive information about
the entity’s operations and performance.
5.
Disclosure of CODM Information:
Entities must disclose the title and position of the CODM and explain how the CODM uses the reported measure(s) of segment profit
or loss in assessing performance and allocating resources.
13
Table of Contents
These
amendments are effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after
December 15, 2024. The Company adopted the ASU for the year ended December 31, 2024.
The
company evaluated issued pronouncements and did not identify any additional recent pronouncements that apply to the company.
Accounting
for Crypto Assets
In
December 2023, the FASB issued ASU 2023-08, Accounting for and Disclosure of Crypto Assets, which establishes accounting guidance for
crypto assets meeting certain criteria. The Company holds crypto assets that meet the scope criteria of ASU 2023-08. The pronouncement
requires crypto assets which meet the criteria to be recognized at fair value with changes recognized in net income each reporting period.
ASU 2023-08 is effective for fiscal years beginning after December 15, 2024, including interim periods within those fiscal years. The
Company adopted ASU 2023-08, effective January 1, 2025.
Results
of Operations
The
following table provides selected financial data about us for the three and six Months ended June 30, 2026 and 2025, respectively.
Three
Months Ended June 30,
Six
Months Ended June 30,
2026
2025
2026
2025
Revenue
Sales
$ 1,568,626
$ 1,342,929
$ 2,753,301
$ 2,432,563
Cost of Sales
1,277,979
1,050,726
2,144,413
1,873,825
Gross profit
290,647
292,203
608,888
558,738
Operating expense
General and administrative
expenses
826,423
1,036,406
1,741,335
1,950,316
Total operating expenses
826,423
1,036,406
1,741,335
1,950,316
Operating loss
(535,776 )
(744,203 )
(1,132,447 )
(1,391,578 )
Other income / (expense)
Unrealized gain on digital asset investment
444,149
2,154,071
21,105,331
2,154,071
Unrealized Income from staking activities
3,348,398
44,769
6,332,428
44,769
Realized gain on digital assets
318,996
-
318,996
-
Interest income
67,194
19,030
149,986
25,325
Interest expense
(11,498 )
(5,812 )
(24,613 )
(11,318 )
Total other income (expense)
4,167,239
2,212,058
27,882,128
2,212,847
Net
income (loss)
$ 3,631,463
1,467,855
26,749,681
$ 821,269
Provision for income tax
Current
-
-
-
-
Deferred
763,607
-
2,253,384
-
Net Income
$ 2,867,856
$ 1,467,855
$ 24,496,297
$ 821,269
Net (loss) per share:
Basic
$ 0.01
$ 0.07
$ 0.07
$ 0.04
Fully diluted
$ 0.01
$ 0.01
$ 0.07
$ 0.00
Weighted average number of shares
Basic
470,236,460
21,574,059
372,974,605
19,413,035
Fully diluted
472,054,080
224,099,059
374,792,225
221,938,035
For
the three months ended June 30, 2026 and 2025
Revenues
and Cost of Sales
We
generated $1,568,626 in revenues for the three months ended June 30, 2026, compared to $1,342,929 revenues for the three months
ended June 30, 2025. The increase is primarily due to relative price increases.
Operating
Expenses and Other Income
Operating
expenses for the three months ended June 30, 2026 and 2025 were $826,423 and $1,036,406, respectively. The operating expenses for
the three months ended June 30, 2026, consisted of (i) marketing expense of $26,761, (ii) legal and professional fees of $42,821,
(iii) amortization and depreciation of $18,252, (iv) rent and utilities of $75,354, (v) general and administrative expense of
$636,877 which included salary and wages of $427,582 and (vi) $26,358 for Nasdaq and other related fees, versus the operating
expenses for the three months ended June 30, 2025, consisting of (i) marketing expense of $28,086, (ii) legal and professional fees
of $56,298, (iii) amortization and depreciation of $77,970, (iv) rent and utilities of $9,815, (v) general and administrative
expense of $523,051 and (vi) $341,186 of stock based compensation.
The
Company had an unrealized gain on its digital asset investment of $444,149 due to the increase in market value of the digital asset,
unrealized income from digital assets of $3,348,398 from revenue generated from the digital assets, $318,996 realized gain on change of fair value when TRX converted sTRX and net interest income and expense
of $55,696.
The
Company had deferred income tax expense related to the unrealized gains and income related to its digital assets resulting in a deferred
tax provision of $763,607.
Income/Losses
Net
income was $2,867,856 for the three months ended June 30, 2026 and $1,467,855 for the three months ended June 30, 2025.
14
Table of Contents
For
the six months ended June 30, 2026 and 2025
Revenues
and Cost of Sales
We
generated $2,753,301 in revenues for the six months ended June 30, 2026 compared to $2,432,563 revenues for the six months ended June
30, 2025. The increase is primarily due to relative price increases.
Operating
Expenses and Other Income
Operating
expenses for the six months ended June 30, 2026 and 2025 were $1,741,335 and $1,950,316, respectively. The operating expenses for
the six months ended June 30, 2026, consisted of (i) marketing expense of $56,368, (ii) legal and professional fees of $72,321,
(iii) amortization and depreciation of $36,170, (iv) rent and utilities of $126,660, (v) general and administrative expense of
$1,394,786, which included salary and wages of $816,983 and (vi) $55,030 for Nasdaq and
other related fees versus the operating expenses for the six months ended June 30, 2025, consisting of (i) marketing expense of
$51,208, (ii) legal and professional fees of $254,368, (iii) amortization and depreciation of $159,541, (iv) rent and utilities of
$30,138, (v) general and administrative expense of $966,095 and (vi) $488,966 of stock based compensation.
The
Company had an unrealized gain on its digital asset investment of $21,105,331 due to the increase in market value of the digital
asset, unrealized income from digital assets of $6,332,428 from revenue generated from the digital assets, a $318,996 realized gain on change of fair value when TRX converted sTRX and net interest income
and expense of $125,373.
Income/Losses
Net
income was $24,496,297 for the six months ended June 30, 2026 and $821,269 for the six months ended June 30, 2025.
Impact
of Inflation
We
believe that inflation has had a negligible effect on operations since inception. We believe that we can offset inflationary increases
in the cost of operations by increasing sales and improving operating efficiency.
Off
Balance Sheet Arrangements
We
do not have off-balance sheet arrangements, financings, or other relationships with unconsolidated entities or other persons, also known
as “variable interest entities.”
Liquidity
and Capital Resources
As
of June 30, 2026, we had approximately $9,495,598 in cash and cash equivalents, a decrease of $959,762 from the $10,455,360 we had as
of December 31, 2025. As of June 30, 2026, we had approximately $20,818,562 in working capital, an increase of $9,061,045 from the $11,757,517
we had at December 31, 2025.
Operating
Activities:
Net
cash used in our operating activities during the six months ended June 30, 2026, totaled $959,762 compared to $165,653 used during
the six months ended June 30, 2025.
15
Table of Contents
Financing
Activities:
During
the six months ended June 30, 2026, the Company had no cash based financing activities; however on December 24, 2025, the Company entered
into a Stock Purchase Agreement (the “Black Anthem SPA”) for the purchase of 13,067,151 shares of our restricted common stock
with Black Anthem Limited, which is owned by Justin Sun, for $18,000,000 payable in USDT (Tether) stablecoins. The $18,000,000 was accounted
for as a Subscription Receivable and Common Stock Payable at December 31, 2025.
On
January 6, 2026, the Company entered into the BGDL Token S&P Agreement with BGDL, under the terms of which the Company agrees to
purchase $18,000,000 worth of TRX tokens from BGDL using a dollar-cost averaging mechanism over a 360-day period commencing January 22,
2026.
On
January 8, 2026, the Black Anthem SPA closed, at which time, $18 million USDT (Tether) stablecoins were delivered to BGDL representing
a prepayment on the purchase of the TRX tokens. During the six months ended June 30, 2026, the Company purchased a total of approximately
25,350,215 TRX tokens with an aggregate price of $7,950,000 under the BGDL Token S&P Agreement. At June 30, 2026, the balance of
the prepayment was $10,050,000.
During the six months ended June 30, 2025, the Company had net cash provided
by financing activities totaling $4,111,422 consisting of: (i) $4,267,344 net proceeds from a private placement for the purchase of Series
A Preferred Stock and related conversion into common stock; (ii) the exercise of 645,000 options for $344,007; (iii) a $500,000 payment
on a promissory note; and (iv) $71 from the exercise of pre-funded warrants.
In
addition to the cash used as described above, the Company entered into a Securities Purchase Agreement under the terms of which the Company
received $100,000,000 in digital assets and issued 100,000 shares of its Series B Preferred Stock convertible into 200,000,000 shares
of common stock and warrants convertible into 220,000,000 shares of the Company’s common stock with an exercise price of $0.50
per share in return for the issuance of 100,000 Series B Preferred shares. In August 2025, the 220,000,000 warrants were exercised with
the payment of $110,000,000 in digital assets for 220,000,000 shares of the Company’s common stock. In April 2026, the Series B Preferred Stock was converted into 200,000,000 shares of the Company’s common stock.
Item
3. Quantitative and Qualitative Disclosures About Market Risk
As
a “smaller reporting company”, we are not required to provide the information required by this Item.
Item
4. Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
The
Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company’s
Exchange Act reports is recorded, processed, summarized and reported within the time communicated to the Company’s management,
including its Chief Executive Officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure
based closely on the definition of “disclosure controls and procedures” in Rule 13a-15(e). The Company’s disclosure
controls and procedures are designed to provide a reasonable level of assurance of reaching the Company’s desired disclosure control
objectives. In designing periods specified in the SEC’s rules and forms, and that such information is accumulated and evaluating
the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated,
can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its
judgment in evaluating the cost-benefit relationship of possible controls and procedures. The Company’s certifying officers have
concluded that the Company’s disclosure controls and procedures are effective in reaching that level of assurance.
Changes
in Internal Control Over Financial Reporting
There
was no change in our internal control over financial reporting (as defined in Rules 13a-15(f) or 15d-15(f) under the Exchange Act) identified
in connection with the evaluation required by Rules 13a-15(d) or 15d-15(d) that occurred during the three and six Months ended June 30,
2026 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Limitations
on the Effectiveness of Controls
Management
has confidence in its internal controls and procedures. The Company’s management believes that a control system, no matter how
well designed and operated can provide only reasonable assurance and cannot provide absolute assurance that the objectives of the internal
control system are met, and no evaluation of internal controls can provide absolute assurance that all control issues and instances of
fraud, if any, within a company have been detected. Further, the design of an internal control system must reflect the fact that there
are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitation
in all internal control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud,
if any, within the Company have been detected.
16
Table of Contents
PART
II - OTHER INFORMATION
Item
1. Legal Proceedings
None.
Item
1A. Risk Factors
As
a “smaller reporting company”, we are not required to provide the information required by this Item.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
There
were no sales of equity securities sold during the period covered by this Quarterly Report that were not registered under the Securities
Act and were not previously reported in a Current Report on Form 8-K filed by the Company.
Item
3. Defaults Upon Senior Securities
None.
Item
4. Mine Safety Disclosures
Not
applicable.
Item
5. Other Information
None.
Item
6. Exhibits
Exhibit
Number
Description
(31)
Rule
13a-14 (d)/15d-14d) Certifications
31.1
Section
302 Certification by the Principal Executive Officer
31.2
Section
302 Certification by the Principal Financial Officer and Principal Accounting Officer
(32)
Section
1350 Certifications
32.1
*
Section
906 Certification by the Principal Executive Officer
32.2
*
Section
906 Certification by the Principal Financial Officer and Principal Accounting Officer
101 *
Interactive
Data File
101.INS
Inline
XBRL Instance Document
101.SCH
Inline
XBRL Taxonomy Extension Schema Document
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase document
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
*
The certifications attached as Exhibits 32.1 and 32.2 accompany this quarterly report on Form 10-Q pursuant to 18 U.S.C. Section 1350,
as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed “filed” by the Registrant for
purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
+
The schedules and exhibits to this agreement have been omitted pursuant to Item 601(a)(5) of Regulation S-K. A copy of any omitted schedule
and/or exhibit will be furnished to the SEC upon request.
17
Table of Contents
SIGNATURES
Pursuant
to the requirements 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.
Tron
Inc.
/s/
Richard Miller
Richard
Miller
Dated:
August 11, 2026
Chief
Executive Officer (Principal Executive Officer)
18
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.