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 ~~March~~September 3130, 2025

☐

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________ to __________

Commission File Number: 000-56381

OKMIN RESOURCES INC.

(Exact Name of Registrant as specified in its charter)

Nevada		85-4401166
(State of Incorporation)		(I.R.S. Employer Identification No.)

16501 Ventura Boulevard, Suite 400, Encino, CA		91436
(Address of principal executive offices)		(Zip Code)

(818) 201-3727

(Registrant’s telephone number, including area code)

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 submitted pursuant to Rule 405 of Regulation S-T (Section 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 ☒

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class	Trading Symbol(s)	Name of each exchange on which registered
None	N/A	N/A

As of ~~May~~November 1524, 2025, there were ~~117~~125,~~399~~576,~~921~~035 shares of the registrant’s common stock, $0.0001 par value per share, issued and outstanding.

OKMIN RESOURCES INC.

FORM 10-Q

~~March~~For ~~31,~~the ~~2025~~period ended

September 30, 2025

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION	~~PART I – FINANCIAL INFORMATION~~
Item 1.	Financial Statements	1
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	1113
Item 3.	Qualitative and Quantitative Disclosures about Market Risk	1615
Item 4.	Controls and Procedures	1615
PART II – OTHER INFORMATION	~~PART II – OTHER INFORMATION~~
Item 1.	Legal Proceedings	1817
Item 1A.	Risk Factors	1817
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	1817
Item 3.	Defaults Upon Senior Securities	1817
Item 4.	Mine Safety Disclosures	1817
Item 5.	Other Information	1817
Item 6.	Exhibits	1917

SIGNATURES 2018

FORWARD LOOKING STATEMENTS

This report contains forward-looking statements regarding our business, financial condition, results of operations and prospects. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” and similar expressions or variations of such words are intended to identify forward-looking statements but are not deemed to represent an all-inclusive means of identifying forward-looking statements as denoted in this report. Additionally, statements concerning future matters are forward-looking statements.

Although forward-looking statements in this report 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 headings “Risks Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our annual report on Form 10-K, in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Form 10-Q, and information contained in other reports that we file with the Securities and Exchange Commission (“SEC”). You are urged not to place undue reliance on these forward-looking statements, which speak only as of the date of this report.

We file reports with the SEC. The SEC maintains a website (www.sec.gov) that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC, including us. You can also read and copy any materials we file with the SEC at the SEC’s Public Reference Room at 100 F Street, NE, Washington, DC 20549. You can obtain additional information about the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330.

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 report, except as required by law. Readers are urged to carefully review and consider the various disclosures made throughout the entirety of this quarterly report, which are designed to advise interested parties of the risks and factors that may affect our business, financial condition, results of operations and prospects.

Unless otherwise indicated, references in this report to “we,” “us” or the “Company” refer to Okmin Resources, Inc. and its subsidiaries.

PART 1I – FINANCIAL INFORMATION

~~ITEM~~Item 1. ~~FINANCIAL~~Financial ~~STATEMENTS~~Statements.

OKMIN RESOURCES INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)


	September 30,			June 30
	2025			2025

ASSETS
Current assets:
Cash and cash equivalents	$	13,623		$	11,488
Total current assets		13,623			11,488

Oil and gas properties, net		96,090			53,713
Black Rock Joint Venture		—			68,084
Other receivables		25,000			—
Other assets and restricted cash		165			37
Total noncurrent assets		121,255			121,834

TOTAL ASSETS	$	134,878		$	133,322


LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
Accounts payable	$	38,630		$	32,500
Accrued liabilities – related party		479,250			438,750
Accrued interest payable – current portion		—			63,956
Note payable – current portion		—			131,135
Other liabilities		75,557			87,586
Total current liabilities		593,437			753,927

Stockholders’ Equity (Deficit):
Preferred Stock, $0.0001 par value, 50,000,000 shares authorized, 5,000,000 shares issued and outstanding at September 30, 2025 and June 30, 2025, respectively		500			500
Common stock, $0.0001 par value, 750,000,000 shares authorized, 125,576,035 and 117,899,921 issued and outstanding at September 30, 2025 and June 30, 2025, respectively		12,558			11,790
Additional paid-in capital		1,907,498			1,672,790
Accumulated deficit		(2,379,115	)		(2,305,685	)
Total stockholders’ equity (deficit)		(458,559	)		(620,605	)

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)	$	134,878		$	133,322

	March 31,			June 30,
	2025			2024
ASSETS
Current assets:
Cash and cash equivalents	$	40,686		$	72,281
Prepaid expenses		—			—
Total current assets		40,686			72,281
Oil and gas properties, net		121,736			139,619
Black Rock Joint Venture		152,662			154,618
Other assets and restricted cash		24			103
Total noncurrent assets		274,422			294,340
TOTAL ASSETS	$	315,108		$	366,621
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
Accounts payable	$	36,327		$	32,698
Accrued liabilities – related party		398,250			276,750
Accrued interest payable – current portion		60,577			49,542
Note payable – current portion		137,135			155,135
Other liabilities		84,142			19,034
Total current liabilities		716,431			533,159
Stockholders’ Equity (Deficit):
Preferred Stock, $0.0001 par value, 50,000,000 shares authorized, 5,000,000 shares issued and outstanding March 31, 2025 and June 30, 2024, respectively		500			500
Common stock, $0.0001 par value, 750,000,000 shares authorized, 117,399,921 and 113,432,500 issued and outstanding at March 31, 2025 and June 30, 2024, respectively		11,740			11,443
Additional paid-in capital		1,648,740			1,530,037
Accumulated deficit		(2,062,303	)		(1,708,518	)
Total stockholder’s equity (deficit)		(401,323	)		(166,538	)
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)	$	315,108		$	366,621

The accompanying notes are an integral part of these financial statements.

~~See accompanying notes to the unaudited consolidated financial statements.~~1

1OKMIN RESOURCES INC. AND SUBSIDIARIES

~~OKMIN~~CONDENSED ~~RESOURCES~~CONSOLIDATED ~~INC.~~STATEMENTS ~~AND~~OF ~~SUBSIDIARIES~~OPERATIONS

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


	Three Months Ended September 30, 2025			Three Months Ended September 30, 2024
Revenue
Oil and gas sales	$	2,088		$	5,991

Cost of revenue		(6,968	)		(9,717	)
Gross profit (loss)		(4,880	)		(3,726	)

Operating expenses:
General and administrative expense		79,588			59,379
Depreciation, depletion and amortization		707			1,359
Total operating expenses		80,295			60,738


(Loss) from operations		(85,175	)		(64,464	)

Other (expense)
Interest income		34			—
Interest expense		(5,070	)		(3,828	)
Gain on forgiveness of accounts payable		16,761			507
Other income		19			—
Total other income (expense)		11,744			(3,321	)

(Loss) before taxes		(73,430	)		(67,785	)

Provision for income taxes		—			—


Net loss	$	(73,430	)	$	(67,785	)

Net income (loss) per share
Basic	$	(0.00	)	$	(0.00	)
Diluted	$	(0.00	)	$	(0.00	)

Weighted average number of shares outstanding
Basic		118,825,066			114,424,921
Diluted		174,479,870			171,199,610

~~(Unaudited)~~The accompanying notes are an integral part of these financial statements.

	Three Months Ended March 31, 2025			Three Months Ended March 31, 2024			Nine Months Ended March 31 2025			Nine Months Ended March 31, 2024
Revenue
Oil and gas sales	$	6,159		$	8,465		$	17,461		$	53,930
Cost of revenue		9,758			25,045			30,538			80,694
Gross profit (loss)		(3,599	)		(16,580	)		(13,077	)		(26,764	)
Operating expenses:
General and administrative expense		59,037			99,695			311,294			287,104
Depreciation, depletion & amortization		1,359			1,359			4,077			3,835
Impairment		—			—			15,761			—
Total operating expenses		60,396			101,054			331,132			290,939
Loss from operations		(63,995	)		(117,634	)		(344,209	)		(317,703	)
Other Income (expense)
Interest income		265			706			1,160			5,557
Interest expense		(3,528	)		(4,199	)		(11,035	)		(12,668	)
Other income		17			—			299			—
Loss before taxes		(67,241	)		(121,127	)		(353,785	)		(324,814	)
Provision for income taxes		—			—			—			—
Net loss	$	(67,241	)	$	(121,127	)	$	(353,785	)	$	(324,814	)
Net loss per share
Basic	$	(0.00	)	$	(0.00	)	$	(0.00	)	$	(0.00	)
Diluted	$	(0.00	)	$	(0.00	)	$	(0.00	)	$	(0.00	)
Weighted average number of shares outstanding
Basic		117,399,921			114,103,180			115,927,749			113,957,353
Diluted		174,024,568			170,985,347			172,177,205			170,050,089

~~See~~OKMIN ~~accompanying~~RESOURCES ~~notes~~INC. toAND ~~the unaudited consolidated financial statements.~~SUBSIDIARIES

2CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)

~~OKMIN~~For ~~RESOURCES~~the ~~INC.~~Three ~~AND~~Months ~~SUBSIDIARIES~~Ended September 30, 2025 and 2024

CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)


									Additional					Stockholders'
	Preferred Stock				Common Stock				Paid-In		Accumulated			Equity/
	Shares		Amount		Shares		Amount		Capital		Deficit			(Deficit)

Balance June 30, 2024		5,000,000	$	500		114,424,921	$	11,443	$	1,530,037	$	(1,708,518	)	$	(166,538	)

Net loss		—		—		—		—		—		(67,785	)		(67,785	)

Balance September 30, 2024		5,000,000	$	500		114,424,921	$	11,443	$	1,530,037	$	(1,776,303	)	$	(234,323	)

Shares issued for services		—		—		3,475,000		347		142,753		—			143,100
Net loss				—		—		—		—		(529,382	)		(529,382	)

Balance June 30, 2025		5,000,000	$	500		117,899,921	$	11,790	$	1,672,790	$	(2,305,685	)	$	(620,605	)

Shares issued for debt conversion		—		—		6,503,024		651		194,440					195,091
Shares issued for services		—		—		173,090		17		10,368					10,385
Private placement		—		—		1,000,000		100		29,900					30,000
Net loss		—		—		—		—		—		(73,430	)		(73,430	)

Balance September 30, 2025		5,000,000	$	500		125,576,035	$	12,558	$	1,907,498	$	(2,379,115	)	$	(458,559	)

~~For~~The ~~the~~accompanying ~~Three~~notes ~~and~~are ~~Nine~~an ~~Months~~integral ~~Ended~~part of ~~March~~these ~~31,~~financial ~~2025 and 2024~~statements.

~~(Unaudited)~~3

	Preferred Stock				Common Stock				Additional Paid-In		Accumulated			Stockholders’ Equity/
	Shares		Amount		Shares		Amount		Capital		Deficit			(Deficit)
Balance June 30, 2023		5,000,000	$	500		113,432,500	$	11,344	$	1,393,006	$	(835,304	)	$	569,546
Shares issued for services		—		—		670,680		67		123,389		—			123,456
Net loss		—		—		—		—		—		(203,687	)		(203,687	)
Balance, March 31, 2024		5,000,000	$	500		114,103,180	$	11,411	$	1,516,395	$	(1,038,991	)	$	489,315
Shares issued for services		—		—		321,741		32		13,642		—			13,674
Net loss		—		—				—		—		(669,527	)		(669,527	)
Balance June 30, 2024		5,000,000	$	500		114,424,921	$	11,443	$	1,530,037	$	(1,708,518	)	$	(166,538	)
Shares issued for services		—		—		2,975,000		297		118,703		—			119,000
Net loss		—		—		—		—		—		(353,785	)		(353,785	)
Balance, March 31, 2025		5,000,000	$	500		117,399,921	$	11,740	$	1,648,740	$	(2,062,303	)	$	(401,323	)

OKMIN RESOURCES INC. AND SUBSIDIARIES

~~See~~CONDENSED ~~accompanying~~CONSOLIDATED ~~notes~~STATEMENTS ~~to the unaudited consolidated~~OF ~~financial~~CASH ~~statements~~ FLOW


	Three Months Ended September 30, 2025			Three Months Ended September 30, 2024
Cash Flows from Operating Activities
Net loss	$	(73,430	)	$	(67,785	)
Adjustments to reconcile net loss to net cash from (used in) operations:
Depreciation and Amortization		707			1,359
Changes in operating assets and liabilities
Accrued Product Sale (O&G)		(128	)		(33	)
Issuance of common stock for services		10,385
Accounts payable and accrued liabilities		63,391			69,951
Gain from forgiveness of accounts payable		(16,761	)
Other liabilities		(12,029	)
Net cash (used in) provided by operating activities		(27,865	)		7,320

Cash Flows from Financing Activities
Note repayment		—			(6,000	)
Private Placement of Common Stock		30,000
Net cash provided by (used in) financing activities		30,000			(6,000	)


Net change in cash		2,135			1,320
Cash - beginning of period		11,488			72,281
Cash - end of period	$	13,623		$	73,602

Non-cash investing and financing activities
Common stock issued for Note Repayment		195,091			—
Common stock issued for Accrued Interest Payable		63,956			—
Common stock issued for services		10,385			143,100

~~OKMIN~~The ~~RESOURCES~~accompanying ~~INC.~~notes ~~AND~~are ~~SUBSIDIARIES~~an integral part of these financial statements.

~~CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS~~4

~~(Unaudited)~~OKMIN RESOURCES INC. AND SUBSIDIARIES

	Nine Months Ended March 31, 2025			Nine Months Ended March 31, 2024
Cash Used by Operating Activities
Net loss	$	(353,785	)	$	(324,814	)
Reconciliation for non-cash transactions
Depreciation		4,077			3,835
Common shares issued for services		119,000			123,456
Adjustments to reconcile net loss to net cash from operations:
Accrued oil and gas sales		80			(10	)
Production revenue receivable		—			(6,712	)
Prepaid expenses		—			(50,719	)
Impairment of oil and gas properties		15,761			—
Accounts payable and accrued liabilities		190,237			121,625
Accrued interest payable		11,035			12,669
Net Cash Used by Operating Activities		(13,595	)		(120,670	)
Cash Used by Investing Activities
Investment in Oil & Gas properties		—			—
Net Cash from Investing Activities		—			—
Cash (Used) Provided by Financing Activities
Repayment of note payable		(18,000	)		(10,000	)
Net cash from financing activities		(18,000	)		(10,000	)
Net change in cash		(31,595	)		(130,670	)
Cash - beginning of period		72,281			214,316
Cash - end of period	$	40,686		$	83,646

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

~~See~~As ~~accompanying~~of ~~notes~~September to30, ~~the unaudited consolidated financial statements.~~2025

41. ORGANIZATION AND NATURE OF OPERATIONS

~~OKMIN~~Business ~~RESOURCES INC. AND SUBSIDIARIES~~description

~~NOTES~~Okmin TOResources, ~~THE~~Inc. ~~CONDENSED~~(collectively ~~CONSOLIDATED~~with ~~FINANCIAL~~its ~~STATEMENTS~~subsidiaries, “Okmin” or the “Company”) was incorporated in Nevada in December 2020 to engage in the business of the acquisition, exploration and development of oil and gas properties, mineral rights, and other natural resource assets.

AsOkmin has been focused on the acquisition and development of ~~March~~domestic ~~31,~~oil ~~2025~~and gas fields and investing in lower profile rework and recompletion opportunities with lower entry costs. The Company's initial projects are located in Oklahoma and Kansas.

~~1.       ORGANIZATION~~The Company has two wholly owned subsidiaries that ~~AND~~conduct ~~NATURE~~oil OFand ~~OPERATIONS~~gas activities: Okmin Operations, LLC, organized on May 25, 2021 in the State of Kansas, and Okmin Energy LLC, organized on November 21, 2021 in the State of Oklahoma.

~~Business~~The ~~description~~Company has an interest in three separate projects:

~~Okmin~~1) ~~Resources,~~A ~~Inc~~72.5% ~~(collectively~~Net ~~with~~Revenue ~~its~~Interest ~~subsidiaries, “Okmin” or the “Company”) was incorporated~~ in ~~Nevada in December 2020 to engage in~~ the ~~business~~Vitt ~~of the acquisition, exploration and development of~~ oil ~~and~~lease ~~gas~~located ~~properties,~~in ~~mineral~~Neosho ~~rights~~County, ~~and other natural resource assets.~~Kansas

~~Okmin~~2) ~~has~~A ~~been~~10% ~~focused~~overriding onroyalty ~~the~~interest ~~acquisition~~in ~~and~~West ~~development of~~Sheppard ~~domestic~~Pool, ~~oil~~a ~~and~~natural gas ~~fields~~project ~~and investing~~ in ~~lower~~Northeast ~~profile rework and recompletion opportunities with lower entry costs. The Company's initial projects are located in~~ Oklahoma ~~and Kansas.~~

~~The~~3) ~~Company~~A ~~has~~95% ~~two~~Joint ~~wholly~~Venture ~~owned~~interest ~~subsidiaries that conduct oil and gas activities: Okmin Operations, LLC, organized on May 25, 2021~~ in ~~the State of Kansas~~Pushmataha, ~~and~~a ~~Okmin~~natural ~~Energy~~gas ~~LLC,~~project ~~organized on November 21, 2021~~ in ~~the~~Southeast ~~State of~~ Oklahoma.

~~The~~Subsequent to the end of its fiscal year ended June 30, 2025, the Company ~~has~~disposed of its entire interest in the Blackrock JV for consideration of $25,000 cash and an additional 45% interest in the Pushmataha joint venture. This transaction increased the Company’s interest in ~~four~~Pushmataha ~~separate~~from ~~projects:~~50% to 95%.

1) The ~~Blackrock~~Company ~~Joint~~has ~~Venture~~not ~~encompassing~~conducted 15any ~~oil~~reserve ~~and~~evaluations or ~~gas leases in Oklahoma; 2) A 72.5% Net Revenue Interest in the Vitt oil lease located in Neosho County~~calculations, ~~Kansas; 3) A 10% overriding royalty interest in West Sheppard Pool, a natural gas project in North East Oklahoma;~~ and 4)there Aare ~~50%~~currently ~~Joint~~no ~~Venture~~proven ~~interest~~reserves inon ~~Pushmataha,~~any aof ~~natural~~the ~~gas~~Company’s ~~project in Southeast Oklahoma~~properties.

~~The~~Our ~~Company~~business ~~has~~strategy ~~not~~is ~~conducted~~to ~~any~~enhance ~~reserve~~the ~~evaluations~~value of our oracquired ~~calculations,~~operated ~~and~~assets ~~there~~through ~~are~~evaluation ~~currently~~of nocertain ~~proven~~properties ~~reserves~~with onthe ~~any~~goal of ~~the~~increasing ~~Company’s~~production. ~~properties~~We plan to deploy capital in a strategic manner and pursue value-enhancing transactions and expect to continuously evaluate strategic alternative opportunities that we believe will enhance shareholder value.

~~The~~Subject ~~Company’s~~to ~~activities~~the ~~are~~Company ~~subject~~being able to ~~significant~~secure adequate ~~risks~~additional ~~and uncertainties~~financing, ~~including~~Okmin ~~failing~~may toalso ~~secure~~acquire ~~additional~~the ~~funding~~rights to ~~advance~~and ~~the~~participate ~~Company’s~~in ~~current~~drilling ~~plan~~and/or toother ~~rework~~mining ~~and~~operations. ~~possibly~~The Company will ~~develop~~evaluate ~~its~~other ~~existing~~strategic ~~projects~~corporate ~~and~~opportunities toas ~~identify~~they ~~and~~become ~~acquire~~available ~~new~~from ~~projects~~time to time.

The Company’s ~~fiscal~~activities ~~year~~are ~~end~~subject isto ~~June~~significant risks 30and uncertainties, including failing to secure additional funding to advance the Company’s current plan to rework and possibly develop its existing projects and to identify and acquire new projects.

~~2. SUMMARY~~The OFCompany’s ~~SIGNIFICANT ACCOUNTING~~fiscal ~~POLICIES~~year end is June 30.

~~Basis~~2. SUMMARY ofOF ~~Presentation~~SIGNIFICANT ACCOUNTING POLICIES

~~The~~Basis ~~Company maintains its accounts on the accrual method~~ of accounting in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Accounting principles followed and the methods of applying those principles, which materially affect the determination of financial position, results of operations and cash flows are summarized below.Presentation

The ~~financial~~Company ~~statements~~maintains ~~are~~its ~~presented~~accounts on athe ~~consolidated~~accrual ~~basis~~method ~~and~~of ~~include~~accounting ~~all~~in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Accounting principles followed and the ~~accounts~~methods of ~~Okmin~~applying ~~Resources~~those principles, ~~Inc~~which ~~and~~materially ~~its~~affect ~~subsidiaries.~~the ~~All~~determination ~~significant~~of ~~intercompany~~financial ~~balances~~position, results of operations and ~~transactions have~~cash ~~been~~flows ~~eliminated~~are summarized below.

~~Use~~The financial statements are presented on a consolidated basis and include all of ~~Estimates~~the accounts of Okmin Resources, Inc and its subsidiaries. All significant intercompany balances and transactions have been eliminated.

~~The~~Use ~~preparation~~ of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and certain assumptions that affect the amounts reported in these consolidated financial statements and accompanying notes. Actual results could differ from these estimates.Estimates

~~Cash~~The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and ~~cash~~certain ~~Equivalents~~assumptions that affect the amounts reported in these consolidated financial statements and accompanying notes. Actual results could differ from these estimates.

~~The Company considers all highly liquid temporary cash investments with an original maturity of three months or less to be cash equivalents. At March 31, 2025, the Company cash totaled $40,686.~~5

5OKMIN RESOURCES INC. AND SUBSIDIARIES

~~OKMIN~~NOTES ~~RESOURCES INC. AND SUBSIDIARIESNOTES~~ TO THE CONDENSED CONSOLIDATED FINANCIAL ~~STATEMENTSAs of March 31, 2025~~STATEMENTS

~~Oil~~As ~~and~~of ~~gas~~September ~~properties~~30, 2025

~~The~~Cash ~~Company uses the full cost method of accounting for exploration~~ and ~~development~~cash activities as defined by the Securities and Exchange Commission (“SEC”). Under this method of accounting, the costs of unsuccessful, as well as successful, exploration and development activities are capitalized as properties and equipment. This includes any internal costs that are directly related to property acquisition, exploration and development activities but does not include any costs related to production, general corporate overhead or similar activities. Gain or loss on the sale or other disposition of oil and gas properties is not recognized, unless the gain or loss would significantly alter the relationship between capitalized costs and proved reserves. Equivalents

~~Oil~~The ~~and~~Company ~~gas~~considers ~~properties~~all ~~include~~highly ~~costs~~liquid ~~that are excluded~~temporary ~~from~~cash ~~costs being depleted or amortized. Oil and natural gas property costs excluded represent~~ investments ~~in unevaluated properties and include non-producing leasehold, geological, and geophysical costs associated~~ with ~~leasehold~~an ororiginal ~~drilling~~maturity ~~interests and exploration drilling costs. The Company allocates a portion~~ of ~~its~~three ~~acquisition~~months ~~costs~~or toless ~~unevaluated properties based on relative value. Costs are transferred~~ to ~~the~~be ~~full~~cash ~~cost pool as the properties are evaluated over the life of the reservoir~~equivalents. ~~Unevaluated~~At ~~properties~~September ~~are reviewed for impairment annually and are determined through an evaluation considering~~30, ~~among other factors~~2025, ~~seismic~~the ~~data,~~Company ~~requirements~~cash ~~to relinquish acreage,~~totaled ~~drilling results~~$13, ~~remaining time in the commitment period, remaining capital plan, and political, economic, and market conditions~~623.

~~Gains~~Oil and ~~losses on the sale of oil and~~ gas properties are not generally reflected in income unless the gain or loss would significantly alter the relationship between capitalized costs and proved reserves. Sales of less than 100% of the Company’s interest in the oil and gas property are treated as a reduction of the capital cost of the field, with no gain or loss recognized, as long as doing so does not significantly affect the unit-of-production depletion rate. Costs of retired equipment, net of salvage value, are usually charged to accumulated depreciation.

~~Depreciation~~The Company uses the full cost method of accounting for exploration and development activities as defined by the Securities and Exchange Commission (“SEC”). Under this method of accounting, ~~depletion~~the costs of unsuccessful, as well as successful, exploration and ~~amortization~~development activities are capitalized as properties and equipment. This includes any internal costs that are directly related to property acquisition, exploration and development activities but does not include any costs related to production, general corporate overhead or similar activities. Gain or loss on the sale or other disposition of oil and gas properties is not recognized, unless the gain or loss would significantly alter the relationship between capitalized costs and proved reserves.

~~The~~Oil ~~depreciable~~and ~~base~~gas ~~for~~properties ~~oil~~include costs that are excluded from costs being depleted or amortized. Oil and natural gas ~~properties includes~~property ~~the~~costs ~~sum~~excluded ofrepresent ~~all~~investments ~~capitalized~~in ~~costs~~unevaluated ~~net~~properties ofand include ~~accumulated~~non-producing ~~depreciation~~leasehold, ~~depletion~~geological, and ~~amortization~~geophysical ~~(“DD&A”),~~costs ~~estimated future~~associated ~~development~~with ~~costs~~leasehold ~~and~~or ~~asset~~drilling ~~retirement~~interests ~~costs~~and ~~not~~exploration ~~included~~drilling costs. inThe ~~oil~~Company ~~and~~allocates ~~natural~~a ~~gas~~portion ~~properties,~~of ~~less~~its acquisition costs ~~excluded~~to ~~from~~unevaluated ~~amortization~~properties based on relative value. Costs are transferred ~~The~~to ~~depreciable~~the ~~base~~full cost pool as the properties are evaluated over the life of ~~oil~~the reservoir. Unevaluated properties are reviewed for impairment annually and ~~natural~~are ~~gas~~determined ~~properties~~through isan ~~amortized~~evaluation onconsidering, aamong ~~unit-of-production~~other ~~method~~factors, seismic data, requirements to relinquish acreage, drilling results, remaining time in the commitment period, remaining capital plan, and political, economic, and market conditions.

~~Asset~~Gains ~~retirement~~and ~~obligations~~losses on the sale of oil and gas properties are not generally reflected in income unless the gain or loss would significantly alter the relationship between capitalized costs and proved reserves. Sales of less than 100% of the Company’s interest in the oil and gas property are treated as a reduction of the capital cost of the field, with no gain or loss recognized, as long as doing so does not significantly affect the unit-of-production depletion rate. Costs of retired equipment, net of salvage value, are usually charged to accumulated depreciation.

~~The fair value of a liability for an asset’s retirement obligation (“ARO”) is recognized in the period in which it is incurred if a reasonable estimate of fair value can be made~~Depreciation, ~~with the corresponding charge capitalized as part of the carrying amount of the related long-lived asset. The liability is accreted to its then-present value each subsequent period~~depletion, and ~~the capitalized cost is depleted over the useful life of the related asset. Abandonment costs incurred are recorded as a reduction of the ARO liability.~~amortization

~~Inherent~~The indepreciable ~~the~~base ~~fair~~for ~~value~~oil ~~calculation~~and ofnatural angas ~~ARO are~~properties ~~numerous~~includes ~~assumptions and judgments including~~ the ~~ultimate~~sum ~~settlement~~of ~~amounts,~~all ~~inflation~~capitalized ~~factors,~~costs ~~credit~~net ~~adjusted~~of ~~discount~~accumulated ~~rates~~depreciation, ~~timing of settlement~~depletion, and ~~changes~~amortization ~~in the legal~~(“DD&A”), ~~regulatory,~~estimated future ~~environmental,~~development costs and ~~political~~asset ~~environments.~~retirement Tocosts ~~the~~not ~~extent~~included ~~future~~in ~~revisions~~oil toand ~~these assumptions~~natural ~~impact~~gas ~~the fair value of the existing ARO liability~~properties, aless ~~corresponding~~costs ~~adjustment~~excluded isfrom ~~made to the oil and gas property balance~~amortization. ~~Settlements~~The ~~greater~~depreciable ~~than~~base orof ~~less~~oil ~~than~~and ~~amounts~~natural ~~accrued~~gas asproperties ~~ARO~~is ~~are~~amortized ~~recorded~~on as a ~~gain~~unit-of-production ~~or loss upon settlement~~method.

~~Fair~~Asset ~~Value~~retirement obligations

The ~~Company~~fair ~~measures~~value ~~and~~of ~~discloses~~a ~~the~~liability ~~estimated~~for ~~fair~~an asset’s ~~value~~retirement ofobligation ~~financial~~(“ARO”) ~~assets~~is ~~and~~recognized ~~liabilities~~in ~~using~~ the period in which it is incurred if a reasonable estimate of fair value ~~hierarchy~~can be inmade, ~~accordance~~ with ~~ASC~~the ~~820,~~corresponding ~~“Fair~~charge ~~Value~~capitalized ~~Measurements and~~as ~~Disclosures”~~part of the carrying amount of the related long-lived asset. The ~~fair~~liability ~~value~~is ~~hierarchy~~accreted to ~~has~~its ~~three~~then-present ~~levels~~value each subsequent period, ~~which~~and ~~are~~the ~~based~~capitalized oncost ~~reliable~~is ~~available~~depleted ~~inputs~~over the useful life of ~~observable~~the ~~data~~related asset. Abandonment ~~The~~costs ~~hierarchy~~incurred ~~requires~~are ~~the~~recorded ~~use~~as ofa ~~observable~~reduction ~~market~~of ~~data~~the ~~when~~ARO ~~available~~liability.

~~ASC~~Inherent ~~820~~in ~~requires~~the fair value calculation of an ARO are ~~that~~numerous ~~assets~~assumptions and ~~liabilities~~judgments ~~measured~~including atthe ~~fair~~ultimate ~~value~~settlement ~~are~~amounts, ~~classified~~inflation factors, credit adjusted discount rates, timing of settlement, and ~~disclosed~~changes in ~~one~~the legal, regulatory, environmental, and political environments. To the extent future revisions to these assumptions impact the fair value of the ~~following~~existing ~~three~~ARO ~~categories:~~liability, a corresponding adjustment is made to the oil and gas property balance. Settlements greater than or less than amounts accrued as ARO are recorded as a gain or loss upon settlement.

~~Level~~Fair ~~1—Quoted market prices for identical assets or liabilities in active markets or observable inputs.~~Value

~~Level~~The ~~2—Significant~~Company measures and discloses the estimated fair ~~other~~value ~~observable~~of financial assets and liabilities using the fair value hierarchy in accordance with ASC 820, “Fair Value Measurements and Disclosures”. The fair value hierarchy has three levels, which are based on reliable available inputs ~~that~~of observable data. The hierarchy requires the use of observable market data ~~can~~when ~~corroborate; and~~available.

~~Level~~ASC ~~3—Significant~~820 requires ~~unobservable~~that ~~inputs~~assets ~~that~~and ~~observable~~liabilities ~~market~~measured ~~data~~at ~~cannot~~fair ~~corroborate.~~value are classified and disclosed in one of the following three categories:

~~Financial~~Level ~~instruments~~1—Quoted ~~consist principally of cash~~market ~~and~~prices ~~cash~~for ~~equivalents,~~identical ~~accounts~~assets ~~receivable,~~or ~~prepaid expenses, oil and gas properties, accounts payable, accrued~~ liabilities, ~~note~~in ~~payable, and~~active ~~interest~~markets ~~payable. The recorded values of all financial instruments approximate their current fair values because of their nature and respective relatively short maturity dates~~ or ~~durations~~observable inputs.

~~Fair~~Level ~~value estimates are made at a specific point~~2—Significant inother ~~time,~~observable ~~based~~inputs onthat ~~relevant~~observable market ~~information~~data ~~and~~can ~~information~~corroborate; ~~about the financial statement. These estimates are subjective in nature~~ and ~~involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.~~

6Level 3—Significant unobservable inputs that observable market data cannot corroborate.

~~OKMIN~~Financial ~~RESOURCES~~instruments ~~INC~~consist principally of cash and cash equivalents, accounts receivable, prepaid expenses, oil and gas properties, accounts payable, accrued liabilities, note payable, and interest payable. ~~AND~~The ~~SUBSIDIARIESNOTES~~recorded TOvalues ~~THE~~of ~~CONDENSED~~all ~~CONSOLIDATED~~financial ~~FINANCIAL~~instruments ~~STATEMENTSAs~~approximate their current fair values because of ~~March~~their ~~31,~~nature ~~2025~~and respective relatively short maturity dates or durations.

~~Revenue recognition~~6

~~The~~OKMIN ~~Company~~RESOURCES ~~is not the operator of any of its oil and gas properties~~INC. ~~Sales~~AND of all oil and gas produced are the responsibility of the property operator. The operator recognizes revenue when production is sold at a fixed or determinable price, persuasive evidence of an arrangement exists, delivery has occurred, title has transferred, and collectability is reasonably assured in accordance with ASC 606. The Company only recognizes oil and gas revenues when the operator has provided the Company with confirmation of the completed sale and the amount of the revenue attributable to the Company’s working interest has been determined.SUBSIDIARIES

~~Stock-based~~NOTES ~~compensation~~TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

~~The~~As Company accounts for stock-based compensation in accordance with ASC 718, “Compensation - Stock Compensation” (“ASC 718”). Stock-based compensation is recognized as compensation expense in the financial statements based on the fair value which is measured on the grant date for stock-settled awards. That expense is recognized over the period during which a grantee is required to provide services in exchange for the award. Stock-based compensation expense recognized during the period is based on the value of ~~the~~September ~~portion of share-based payment awards that is ultimately expected to vest during the period~~30, or in the period of grant for awards that vest immediately without any future service condition. For awards that vest over time, previously recognized compensation cost is reversed if the service or performance conditions are not satisfied and the award is forfeited.2025

~~Income~~Fair ~~taxes~~value estimates are made at a specific point in time, based on relevant market information and information about the financial statement. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

~~Income~~Revenue taxes are accounted for under the asset and liability method in accordance with ASC 740, “Income Taxes”. Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities, their respective tax bases and operating loss, and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years those temporary differences are expected to be recovered or settled. Under ASC 740, the effect on deferred tax assets and liabilities or a change in tax rate is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced to estimated amounts to be realized using a valuation allowance. A valuation allowance is applied when in management’s view, it is more likely than not that such deferred tax asset will be unable to be utilized.recognition

3The Company is not the operator of any of its oil and gas properties. ~~GOING~~ ~~CONCERN~~Sales of all oil and gas produced are the responsibility of the property operator. The operator recognizes revenue when production is sold at a fixed or determinable price, persuasive evidence of an arrangement exists, delivery has occurred, title has transferred, and collectability is reasonably assured in accordance with ASC 606. The Company only recognizes oil and gas revenues when the operator has provided the Company with confirmation of the completed sale and the amount of the revenue attributable to the Company’s working interest has been determined.

~~The~~Stock-based Company currently has limited operations. These consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and settlement of liabilities and commitments in the normal course of business.compensation

AsThe ~~reflected~~Company accounts for stock-based compensation in ~~the~~accordance ~~accompanying~~with ~~condensed~~ASC ~~consolidated~~718, “Compensation - Stock Compensation” (“ASC 718”). Stock-based compensation is recognized as compensation expense in the financial statements, based on the ~~Company~~fair ~~had~~value which is measured on the grant date for stock-settled awards. That expense is recognized over the period during which a ~~net~~grantee ~~loss~~is ofrequired ~~$353,785~~to provide services in exchange for the ~~nine~~award. ~~months~~Stock-based compensation ~~ended~~expense ~~March~~recognized ~~31,~~during ~~2025~~the ~~(year~~period ~~ended~~is ~~June~~based ~~30,~~on ~~2024~~the value of the portion of share-based ~~$873,214)~~payment awards that is ultimately ~~and~~expected anto ~~accumulated~~vest ~~deficit~~during ofthe $2period,~~062,303~~ asor in the period of ~~March~~grant ~~31,~~for ~~2025~~awards ~~(June~~that ~~30,~~vest ~~2024~~immediately -without ~~$1,708,518)~~any future service condition. ~~These~~For awards ~~factors,~~that ~~among~~vest ~~others~~over time, ~~raise~~previously ~~doubt~~recognized ~~about~~ compensation cost is reversed if the ~~Company’s~~service ~~ability~~or toperformance ~~continue~~conditions asare anot ~~going~~satisfied and ~~concern~~the award is forfeited.

~~The~~Income Company had a working capital deficit of $675,745 as at March 31, 2025 (as of June 30, 2024 – deficit of $460,878) and for the remainder of the 2025 fiscal year which started in July 2024, we anticipate cash needs of approximately $50,000 for general corporate overhead and for operations on our existing lease properties. This amount does not include funding for any potential workovers, re-entries, stimulation treatments and recompletions of existing non or low producing wells. Any new work on our properties will require additional capital. The Company anticipates receiving limited revenue from oil and gas sales and intends to obtain the remaining capital through private sales of securities and/or debt financing.taxes

~~The~~Income ~~Company’s~~taxes ~~future~~are ~~success~~accounted isfor ~~dependent~~under ~~upon~~the asset and ~~its~~liability ~~ability~~method toin ~~achieve~~accordance ~~profitable~~with ~~operations~~ASC 740, ~~generate~~“Income ~~cash~~Taxes”. ~~from~~Deferred ~~operating~~tax ~~activities~~assets and ~~obtaining~~liabilities ~~additional~~are ~~financing.~~recognized Iffor ~~such additional~~future ~~financing~~tax isconsequences ~~not~~attributable ~~available~~to ondifferences ~~terms~~between ~~acceptable~~the tofinancial usstatement orcarrying atamounts ~~all~~of existing assets and liabilities, ~~then~~their respective wetax ~~may~~bases ~~need~~and tooperating ~~curtail~~loss, ~~our~~and ~~operations~~tax credit carryforwards. Deferred tax assets and~~/or~~ ~~take~~liabilities ~~additional~~are ~~measures~~measured using enacted tax rates expected to ~~conserve~~apply ~~and~~to ~~manage~~taxable ~~our~~income ~~liquidity~~in ~~and~~the ~~capital~~years ~~resources,~~those ~~any~~temporary ofdifferences ~~which~~are ~~would~~expected ~~have~~to abe ~~material~~recovered ~~adverse~~or settled. Under ASC 740, the effect on ~~our~~deferred ~~financial~~tax ~~position,~~assets and liabilities or a change in tax rate is recognized in income in the period that includes ~~results~~the ofenactment ~~operations,~~date. ~~and~~Deferred ~~our~~tax ~~ability~~assets are reduced to ~~continue~~estimated asamounts to be realized using a ~~going~~valuation ~~concern~~allowance. ~~The~~A ~~condensed~~valuation ~~consolidated~~allowance is ~~financial~~applied ~~statements~~when doin ~~not~~management’s ~~include any~~view, ~~adjustments~~it ~~that~~is ~~might~~more belikely ~~necessary~~than ifnot ~~the~~that ~~Company~~such isdeferred ~~unable~~tax toasset ~~continue~~will asbe aunable ~~going~~to ~~concern~~be utilized.

The accompanying consolidated financial statements do not include any adjustments related to the recoverability or classification of asset-carrying amounts or the amounts and classification of liabilities that may result should the Company be unable to continue as a going concern3. GOING CONCERN

7The Company currently has limited operations. These condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and settlement of liabilities and commitments in the normal course of business.

~~OKMIN~~As ~~RESOURCES~~reflected ~~INC.~~in ~~AND~~the ~~SUBSIDIARIESNOTES~~accompanying TOcondensed ~~THE~~consolidated financial ~~CONDENSED~~statements, ~~CONSOLIDATED~~the ~~FINANCIAL~~Company ~~STATEMENTSAs~~had a net loss of ~~March~~$73,430 31for the three months ended September 30, 2025 (year ended June 30, 2025 - $597,167) and an accumulated deficit of $2,379,115 as of September 30, 2025 (June 30, 2025 - $2,305,685). These factors, among others, raise doubt about the Company’s ability to continue as a going concern.

4The Company had a working capital deficit of $554,814 as at September 30, 2025 (as of June 30, 2025 – deficit of $742,439) and for the remainder of the 2026 fiscal year which started in July 2025, we anticipate cash needs of approximately $270,000 for general corporate overhead and for operations on our existing lease properties. ~~OIL~~ ~~AND~~This ~~GAS~~amount ~~PROPERTIES~~does not include funding for any potential workovers, re-entries, stimulation treatments and recompletions of existing non or low producing wells. Any new work on our properties will require additional capital. Based on the Company’s cash position as of September 30, 2025, additional financing will be required to meet its budgeted expenditures for fiscal 2026. Management intends to raise such additional funding through debt financing or private sales of the Company’s securities, but no assurance can be given that such financing will be available on acceptable terms or at all. Any new work on our properties will require additional capital.

~~Blackrock~~The ~~Joint~~Company’s ~~Venture~~future -success ~~Oklahoma~~is dependent upon its ability to achieve profitable operations, generate cash from operating activities and obtaining additional financing. If such additional financing is not available on terms acceptable to us or at all, then we may need to curtail our operations and/or take additional measures to conserve and manage our liquidity and capital resources, any of which would have a material adverse effect on our financial position, results of operations, and our ability to continue as a going concern. The condensed consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

InThe ~~February~~accompanying ~~2021,~~condensed ~~Okmin~~consolidated ~~entered into a Joint Venture~~financial ~~Agreement~~statements ~~and~~do ~~Operating~~not ~~Agreement~~include ~~with~~any ~~Blackrock~~adjustments ~~Energy,~~related ~~LLC~~to ~~(“Blackrock”), committing $100,000 in~~ the ~~initial~~recoverability ~~phase~~or toclassification ~~acquire working interests and commence rehabilitation work on a package~~ of ~~ten~~asset-carrying ~~oil~~amounts ~~and~~or ~~gas~~the ~~leases~~amounts ~~located in Okmulgee~~ and ~~Muskogee Counties in~~ ~~Oklahoma.~~classification ~~Under the Operating Agreement, Blackrock is the operator~~ of ~~the~~liabilities ~~project.~~that ~~Pursuant~~may toresult ashould ~~further agreement entered into on June 10, 2022, Okmin added an additional five oil and gas leases across 739 acres to~~ the ~~Joint~~Company ~~Venture~~be ~~with~~unable ~~Blackrock, thereby expanding the overall project~~ to ~~fifteen~~continue ~~leases~~as ~~covering~~a ~~over~~going ~~1,500 acres~~concern. In the nine months ended March 31, 2025, lease operating expenses including taxes across the extended Joint Venture totaled $15,120. Our share of revenues attributable to the Joint Venture totaled $15,719.

~~Pursuant to the foregoing Joint Venture Agreements, the Company has acquired working interests in the following leases:~~7

~~50%~~OKMIN ~~Working~~RESOURCES ~~Interest~~INC. AND SUBSIDIARIES

•NOTES ~~Chain~~TO ~~Lease~~THE –CONDENSED ~~160~~CONSOLIDATED ~~Acres~~FINANCIAL ~~in Okmulgee County~~STATEMENTS

•As ~~Burke~~of ~~Lease~~September –30, ~~40 Acres in Okmulgee County~~2025

•4. OIL ~~Preston Lease – 80 Acres in~~AND ~~Okmulgee~~GAS ~~County~~PROPERTIES

•Oklahoma ~~Goldner Lease~~ – ~~160~~Blackrock ~~Acres~~Joint ~~in Okmulgee~~Venture ~~County~~

•In February 2021, Okmin entered into a Joint Venture ~~Peavler~~Agreement ~~Lease~~and –Operating 80Agreement ~~Acres~~committing $100,000 in the initial phase to acquire working interests in ten oil and gas leases located in Okmulgee ~~County~~and Muskogee Counties in Oklahoma. Under the Operating Agreement, Okmin’s Joint Venture partner, Blackrock Energy LLC (“Blackrock”) was the Operator of the project, handling the day-to-day operations on the ground. Pursuant to a further agreement entered into on June 10, 2022, the Company added an additional five oil and gas leases across 739 acres to its joint venture with Blackrock, thereby expanding the overall project to fifteen leases covering over 1,500 acres.

•The Company, through its ~~Anthony~~joint ~~Lease~~venture –partner 70Blackrock, put ~~Acres~~considerable ineffort ~~Muskogee~~into reworking ~~County~~and rehabilitating these leases. The land owner royalties on these leases derived from gross revenue production varies from 12.5% to 23.5%. State production tax on oil sales is 7%. In the fiscal year ended June 30, 2025, the Company’s share of revenues from oil and gas sales from the Blackrock Joint Venture totaled only $1,268.

•The property has been negatively ~~Calley~~affected ~~Lease~~by –persistent 40infrastructure ~~Acres~~issues, nearly stagnant oil prices, and increasing operating costs. In August 2025, the Company entered into an agreement with Blackrock to exchange its 50% working interest in ~~Okmulgee~~the ~~County~~Blackrock Joint Venture for $25,000 cash and an additional 45% joint venture interest in the Pushmataha Gas Field. As a result of this transaction, the Company has disposed of its entire interest in the Blackrock Joint Venture.

~~• Abbey Lease – 40 Acres in Okmulgee County~~Kansas

•In July 2021, the Company ~~Duffy~~through ~~Lease~~its –wholly 40owned ~~Acres~~Kansas subsidiary, Okmin Operations, LLC, entered into an agreement to acquire a 72.5% Net Revenue Interest in the ~~Okmulgee~~Vitt Lease located in Neosho County, Kansas. Okmin Operations, LLC acquired the lease with a cash payment of $25,000 together with a commitment to make additional capital and operating expenditures to rework the wells on the lease. In the fiscal year ended June 30, 2025 lease operating expenses recorded for the Vitt were nominal totaling under $1,000. To date, the Company’s aggregate additional capital and lease operating expenditures on the lease are approximately $109,000. The lease covers 160 acres and includes eleven existing oil and gas wells and four water injection wells.

•The Company has entered into ~~Shanks~~an operating agreement covering the Vitt Lease –with ~~160~~Petron ~~Acres~~Oil and Gas LLC (“Petron”), pursuant to which Petron will handle the reworking of the existing wells and other day to day operations at the lease. Under the operating agreement, the company has fulfilled its commitment for expenditures to rework the existing wells and to cover operator costs and expenses of at least $50,000. Under the agreement, J & S McCoy Enterprises and Earnest Ashlock, who is the principal of Petron, together will retain a 15% Net Revenue Interest in ~~Okmulgee~~the ~~County~~Vitt Lease. Upon the lease becoming fully operational, it is anticipated that the parties will contribute capital costs in accordance with their percentage working interest, of which Okmin’s working interest is 85.8571428571%. The remaining 12.5% Net Revenue Interest of the lease reverts back to the landowners.

•This ~~Waldrip~~lease ~~Lease~~currently –has 80fifteen ~~Acres~~wells on site. Nine oil and gas wells, two idle wells that require further evaluation, and four injection wells. These are shallow wells drilled down to the Bartlesville zone at a depth of 525 feet. The operator conducted some work on the wells in ~~Okmulgee~~2023, ~~County~~including rebuilding the downhole pumps, though the wells are not currently operating, as some additional maintenance work is required.

•One ~~Circle~~of Vthe ~~Lease~~injection –wells ~~236~~onsite ~~Acres~~remains idle. The Vitt lease is equipped with pump jacks, oil and water tanks and other equipment. Since we acquired the lease a nominal amount of oil has been sold from it, contributing a nominal $354 to revenues in ~~Okmulgee~~the ~~County~~last fiscal year ended June 30, 2025, and $0Nil in the three months ended September 30, 2025.

~~• Hessom~~West ~~Lease~~Sheppard –Pool Field ~~183 Acres~~ in ~~Okmulgee~~North ~~County~~East Oklahoma

•In August 2021, the Company entered into an option ~~Chastain~~agreement ~~Lease~~with –Blackrock 80to ~~Acres~~acquire a 50% joint venture interest in the West Sheppard Pool Field, a series of leases totaling 1,930 acres located in Okmulgee County, Oklahoma. In November 2021, the Company exercised its option and entered into a definitive joint venture and operating agreement with Blackrock at a cost of $150,000 in cash.

~~25%~~The ~~Working~~26 ~~Interest~~existing wells on the leases range from 850 feet to 1,950 feet in depth with gas production from several zones as their main objective. The Company received limited revenue from the property as gas sales were suspended due to required pipeline work and the failure of equipment owned by the gas pipeline company at its compressor station.

•In ~~Hollingsworth~~November ~~Lease~~2024, –the 80Company ~~Acres~~assigned its 50% interest in ~~Okmulgee~~the ~~County~~West Sheppard Pool project to Sheppard Pool Operating, LLC, the operator of the project. After Sheppard Pool Operating has received $22,850 in revenue from the project, the Company will receive a 10% overriding royalty interest (“ORRI”) in the project. Sheppard Pool may elect to reduce the 10% ORRI to 5% by a one-time payment of $100,000 to the Company within 4 years of the effective date of the agreement.

~~There~~During ~~are~~the quarter noended September ~~proven~~30, ~~reserves~~2025, ofgas ~~any~~sales ~~classification~~continued into be suspended on the ~~Blackrock~~property ~~Joint Venture~~and ~~leases~~the Company recorded no expenditures or revenues from the project.

OKMIN RESOURCES INC. AND ~~SUBSIDIARIESNOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTSAs of March 31, 2025~~SUBSIDIARIES

~~Vitt~~NOTES ~~Project~~TO –THE ~~Kansas~~CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

In July 2021, the Company through its wholly owned Kansas subsidiary, Okmin Operations, LLC entered into an agreement to acquire a 72.5% Net Revenue Interest in the Vitt Lease located in Neosho County, Kansas. Okmin Operations, LLC acquired the lease with a cash payment of $25,000 together with a commitment to make additional expenditures, initially of at least $50,000 to rework the wells on the lease. The lease covers 160 acres and includes eleven existing oil and gas wells, of which two sit idle requiring equipment and four water injection wells. As of ~~March~~September 3130, 2025, aggregate additional expenditures beyond the purchase totaled approximately $108,550. During the nine months ended March 31, 2025, the Company’s expenditures at the Vitt Lease totaled $550, and the Company received $355 in revenues from the project.

~~West~~Pushmataha ~~Sheppard~~County ~~Pool~~– South ~~Field in North~~ East Oklahoma

~~The~~In December 2021, the Company ~~previously~~exercised ~~had~~ its option and entered into a definitive joint venture and operating agreement with Blackrock to acquire a 50% joint venture interest with Blackrock in the ~~West~~Pushmataha ~~Sheppard~~Gas ~~Pool~~ Field, acomprising ~~series~~6 of leases ~~totaling~~covering 1an area of 3,~~930~~840 acres located in ~~Okmulgee~~ Pushmataha County, Oklahoma. Blackrock had previously entered into a separate option to acquire working interests ~~The~~ranging 26from 92 -100% in the existing wells onand lease acreage from a third party. In connection with the ~~leases~~initial ~~range~~acquisition, ~~from~~the Company expended ~~850~~approximately ~~feet~~$253,000 toin cash. Under the terms of the Joint Venture agreement, after deducting operating costs including a flat sum of $1,~~950~~000 ~~feet~~per inmonth ~~depth~~to ~~with~~Blackrock ~~gas~~as ~~production~~operator, the Company shall receive all net income from ~~several~~revenues ~~zones~~of asthe ~~their~~project ~~main~~until ~~objective~~it has recouped $125,000, thereafter, the parties shall equally split the income.

AsIn ofAugust ~~November 2024~~2025, the Company ~~assigned its 50%~~ ~~interest~~entered ininto ~~the~~an ~~West~~agreement ~~Sheppard~~with ~~Pool~~Blackrock ~~project~~ to ~~Sheppard~~exchange ~~Pool~~its ~~Operating,~~50% ~~LLC,~~working ~~the~~interest ~~operator~~in ofanother ~~the~~ project. ~~After~~with ~~Sheppard~~Blackrock ~~Pool~~for ~~Operating has received~~ $2225,~~850~~000 incash ~~revenue~~and ~~from~~an additional ~~the project, the Company will receive a 10~~45% ~~overriding royalty~~ interest ~~(“ORRI”)~~ in the ~~project.~~ ~~Sheppard~~Pushmataha ~~Pool~~Gas ~~may~~Field. ~~elect~~As ~~to reduce the 10% ORRI to 5% by~~ a ~~one-time~~result ~~payment~~ of ~~$100~~this transaction,~~000~~ to the Company ~~within~~currently 4has ~~years~~a of95% ~~the~~Joint ~~effective~~Venture interest ~~date~~in of the ~~agreement~~Pushmataha property.

~~During~~The leases owned by the ~~nine~~ ~~months ended~~Joint ~~March~~Venture ~~31,~~are ~~2025,~~subject ~~gas~~to ~~sales~~land ~~continued~~owner royalties and other commitments resulting in net revenue interests to bethe joint ~~suspended~~venture onof between 71% - 76%, with the ~~property~~exception ~~and~~of the ~~Company~~Stephenson ~~recorded~~well, nowhich ~~expenditures~~has ora ~~revenues~~net ~~from~~revenue ~~the project~~interest of approximately 68%.

Pushmataha has 7 existing gas wells ranging in ~~South~~depth ~~East~~from ~~Oklahoma~~10,000-12,300 feet. The wells were inactive since 2019 due to line leaks and lower gas prices, though in April 2021 some wells were put back online and have at various intervals produced between 100-300 MCFD. In the three months ended September 30, 2025, we recorded $821 in revenues from gas sales at the project.

~~In December 2021, the~~The ~~Company~~existing ~~exercised~~seven ~~its~~wells show ~~option~~additional ~~and~~behind-pipe ~~entered~~zones ~~into~~and ~~definitive~~the ~~agreements~~joint ~~with~~venture ~~Blackrock~~partners toassessed ~~become~~recompleting a ~~50%~~new ~~joint~~zone ~~venture~~in ~~partner~~one inof the ~~Pushmataha~~wells called the KDC. ~~Gas~~The ~~Field,~~operator ~~comprising~~previously 6had ~~leases~~a ~~covering~~rig anout ~~area~~on ofsite ~~3,840~~at ~~acres~~KDC ~~located~~and incommenced ~~Pushmataha~~some ~~County~~work on the well and was planning to conduct a recompletion, ~~Oklahoma~~though weather conditions made it too dangerous to proceed. InPlans were ~~connection~~also underway ~~with~~for the ~~acquisition,~~operator to commence repairing or possibly replacing the ~~Company~~ ~~expended~~plunger ~~$252~~lift systems of some of the wells,~~526~~ inwith ~~cash.~~the Ingoal of dewatering the ~~nine~~wells ~~months~~to ~~ended~~enable ~~March~~the ~~31,~~gas ~~2025, lease~~to ~~operating~~flow ~~expenditures~~freely. atThe ~~Pushmataha~~joint ~~were~~venture ~~$14,851,~~partners ~~and~~have ~~production~~deferred ~~revenues~~pursuing ~~received~~this ~~were~~active ~~$1,388~~rework activity during the current downturn in natural gas pricing or until additional capital is available.

5In July 2022, a hydrocarbon survey was conducted across these leases utilizing a third party patented remote sensing technology, which has provided the operator with valuable data in charting the potential for the future development of this project. ~~IMPAIRMENT~~ There is also space to drill new gas wells on the OF3,840 ~~OIL~~acre ~~AND~~leasehold, ~~GAS~~using ~~PROPERTIES~~the hydrocarbon mapping as a tool to locate the optimal drilling locations in these reservoirs.

~~During~~In the ~~period~~three months ended September ~~March 31~~30, 2025, lease ~~the~~operating ~~Company reviewed~~expenditures ~~the~~were ~~capitalized~~$4,265 ~~value~~with ofadditional ~~its oil and~~ gas ~~properties~~fees, transportation and ~~conducted~~taxes aaggregating ~~test~~$286. The tooperator ~~determine~~believes ~~the~~with additional ~~current~~capital ~~fair~~expenditures ~~value~~for reworking and ifrecompletion ~~any~~efforts ~~impairment of~~it ~~the~~can ~~capitalized~~optimize ~~values~~the ~~was~~production potential ~~necessary. As a result~~ of this ~~test, the Company determined that the capitalized value exceeded the current fair value~~field. AnThe ~~impairment~~application ~~charge~~ of ~~$15,761~~newer ~~was~~technologies ~~recorded~~could asalso have an ~~expense~~important inimpact on the ~~nine~~economics ~~months~~for ~~ended~~this ~~March 31, 2025~~asset.

65. ~~REVENUES AND~~ IMPAIRMENT ~~COST~~ OF ~~REVENUES~~OIL AND GAS PROPERTIES

~~For~~During the ~~nine~~year ~~months~~ ended ~~March~~June 3130, 2025, the Company reviewed ~~had~~the ~~production~~capitalized ~~revenue~~value of ~~$17,462~~its ~~compared~~oil toand ~~revenue~~gas ofproperties ~~$53,930~~and ~~for~~conducted ~~the~~a ~~nine~~test ~~months~~to ~~ended~~determine ~~March~~the ~~31,~~current ~~2024.~~fair ~~Refer~~value toand ~~the~~if ~~table~~any ~~below~~impairment of ~~production~~the ~~and~~capitalized ~~revenue~~values ~~for~~was ~~the~~necessary. ~~period~~As ~~ended~~a ~~March~~result 31of this test, ~~2025~~the Company determined that the capitalized value exceeded the current fair value. For the ~~nine~~year ~~months~~ ended ~~March~~June 3130, 2025 ~~and March 31~~, ~~2024~~an ~~our~~impairment ~~cost~~charge of ~~revenue~~$167, ~~consisting~~003 ofwas ~~lease~~recorded ~~operating~~as ~~expenses~~an expense and ~~production~~for ~~and~~the ~~excise~~three ~~taxes~~months ~~was~~ended September $30,~~538~~ ~~and~~2025 ~~$80,694~~there ~~respectively~~was no further impairment charged.

Schedule of production and revenue
	Oil						Natural Gas
Project	Production (BBLS)		Avg. Cost ($)		Avg. Sales Price ($)		Production (MCF)		Avg. Cost ($)		Avg. Sales Price ($)		Total Revenue ($)
Black Rock JV		252		56		62.47		—		—		—		15,719
Pushmataha		—		—		—		746		19		1.86		1,388
West Sheppard		—		—		—		—		—		—		—
Vitt Lease		5.44		101		65.17		—		—		—		355

9OKMIN RESOURCES INC. AND SUBSIDIARIES

~~OKMIN~~NOTES ~~RESOURCES INC. AND SUBSIDIARIESNOTES~~ TO THE CONDENSED CONSOLIDATED FINANCIAL ~~STATEMENTSAs of March 31, 2025~~STATEMENTS

~~Subject~~As toof ~~the~~September ~~Company being able to secure adequate additional financing~~30, Okmin may also acquire the rights to and participate in drilling and/or other mining operations. The Company will evaluate exploration and mining opportunities and other strategic corporate opportunities as they become available from time to time.2025

~~There~~6. REVENUES ~~are~~AND ~~no proven reserves of any classification in any of the projects~~COST ~~listed~~OF ~~above.~~REVENUES

7For the quarter ended September 30, 2025, the Company had production revenue of $2,088 compared to revenue of $5,991 for the quarter ended September 30, 2024. ~~STOCKHOLDERS’~~ ~~EQUITY~~Refer to the table below of production and revenue through September 30, 2025. For the quarters ended September 30, 2025 and September 30, 2024 our cost of revenue, consisting of lease operating expenses and production and excise taxes was $6,968 and $9,717 respectively.

Preferred stock

Schedule of production and revenue
	Oil						Natural Gas
Project	Production (BBLS)		Avg. Cost ($)		Avg. Sales Price ($)		Production (MCF)		Avg. Cost ($)		Avg. Sales Price ($)		Total Revenue ($)

Black Rock JV		21		72		60.59		—		0		—		1,268

Pushmataha		—		—		—		299.62		14		2.74		820.74

West Sheppard		—		—		—		—		—		—		—

Vitt Lease		—		—		—		—		—		—		—

~~The~~Subject ~~Company is authorized~~ to ~~issue 50,000,000 shares of preferred stock with a par value of $0.0001 per share. As at March 31, 2025,~~ the Company ~~had~~being aable ~~total~~to ~~of 5,000,000~~secure ~~shares of Series A preferred stock issued and outstanding. Each share of Series A Preferred Stock has voting rights of ten votes~~adequate ~~per~~additional ~~share~~financing, ~~though~~Okmin ~~is not entitled to receive dividends. Additionally, each share of Series A preferred shares~~ may bealso ~~converted~~acquire ~~at $0.01 per preferred share into ten shares of common stock for each share of Series A Preferred Stock. Jonathan Herzog,~~ the ~~Company’s~~rights ~~President~~to and ~~Chief~~participate ~~Executive~~in ~~Officer~~drilling ~~owns all of the Series A Preferred Stock. At any shareholders meeting~~ and/or inother ~~connection~~mining ~~with the giving of shareholder consents, the holder of each share of Series A Preferred Stock is entitled to voting rights of ten votes per share, though is not entitled to receive dividends~~operations. ~~Accordingly,~~The ~~by reason of his ownership of Series A Preferred Stock, Mr. Herzog exercises control of approximately 48% of the aggregate voting power in the~~ Company. ~~The Series A Preferred~~will ~~Stock~~evaluate ~~upon~~exploration ~~liquidation,~~and ~~winding-up~~mining oropportunities ~~dissolution~~and ofother ~~the~~strategic ~~Corporation,~~corporate ~~ranks~~opportunities onas athey ~~parity,~~become inavailable ~~all~~from ~~respects,~~time ~~with~~to ~~all the Common Stock~~time.

~~Common~~There ~~stock~~are no proven reserves of any classification in any of the projects listed above.

~~The Company is authorized to issue 750,000,000 shares of common stock with a par value of $0~~7.~~0001~~ STOCKHOLDERS’ ~~per share.~~EQUITY

AsPreferred ~~of March 31, 2025, the Company had 117,399,921 shares of its common~~ stock ~~issued and outstanding.~~

8The Company is authorized to issue 50,000,000 shares of preferred stock with a par value of $0. ~~INCOME~~0001 per ~~(LOSS)~~share. ~~PER~~As ~~COMMON~~at ~~SHARE~~September 30, 2025, the Company had a total of 5,000,000 shares of Series A preferred stock issued and outstanding. Each share of Series A Preferred Stock has voting rights of ten votes per share, though is not entitled to receive dividends. Additionally, each share of Series A preferred shares may be converted at $0.01 per preferred share into ten shares of common stock for each share of Series A Preferred Stock. Jonathan Herzog, the Company’s President and Chief Executive Officer owns all of the Series A Preferred Stock. At any shareholders meeting or in connection with the giving of shareholder consents, the holder of each share of Series A Preferred Stock is entitled to voting rights of ten votes per share, though is not entitled to receive dividends. Accordingly, by reason of his ownership of Series A Preferred Stock, Mr. Herzog exercises control of approximately 46% of the aggregate voting power in the Company. The Series A Preferred Stock upon liquidation, winding-up or dissolution of the Corporation, ranks on a parity, in all respects, with all the Common Stock.

ACommon ~~reconciliation of the components of basic and diluted net loss per common share for the three months and six months ended March 31, 2025 is presented below:~~stock

Schedule of components of net loss per common share
	Three Months Ended March 31, 2025
	Net Loss			Weighted Average Shares		Per Share
Basic Earnings per Share:
Net loss attributable to common stock basic	$	(67,241	)		117,399,921	$	(0.00	)
Net loss attributable to common stock fully diluted	$	(67,241	)		174,024,568	$	(0.00	)

The Company is authorized to issue 750,000,000 shares of common stock with a par value of $0.0001 per share.

	Nine Months Ended March 31, 2025
	Net Loss			Weighted Average Shares		Per Share
Basic Earnings per Share:
Net loss attributable to common stock basic	$	(353,785	)		115,927,749	$	(0.00	)
Net loss attributable to common stock fully diluted	$	(353,785	)		172,177,205	$	(0.00	)

At September 30, 2025, the Company had 125,576,035 shares of its common stock issued and outstanding.

The ~~numerator~~Company ~~for~~has ~~basic~~issued ~~earnings~~the ~~per~~following ~~share is net income attributable to common stockholders. The numerator for diluted earnings per share is net income available to common stockholders.~~shares:

OKMIN RESOURCES INC. AND ~~SUBSIDIARIESNOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTSAs of March 31, 2025~~SUBSIDIARIES

~~9. INCOME~~NOTES ~~TAXES~~TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

~~Net~~As ~~operating loss carry forwards~~ of ~~approximately $2,062,403~~September ~~at March 31~~30, 2025 ~~are available to offset future taxable income.~~

10On November 12, 2024, the board of directors approved the issuance of 250,000 common shares at $0. ~~RELATED~~04 ~~PARTY~~per ~~TRANSACTIONS~~share in connection with consulting services for the Company’s filings, preparation, compliance matters and business activities.

AsOn of November 112, ~~2021~~2024, the Company ~~agreed~~issued ~~to compensate its Chief Executive Officer~~2, ~~President, and Chief Financial Officer Jonathan Herzog, at a rate of $13,~~500 ~~per month~~, ~~consisting of $6,750~~000 incommon ~~cash~~shares ~~compensation~~at ~~and~~ $~~6,750 to be accrued and deferred until management determines that the Company is in a position to make such payments~~0.04 ~~Such~~per ~~accrued~~share amounts may be paid in cash or may be satisfied through the issuance of common stock or preferred stock in lieu of cash payments. The Company and Mr. Herzog have not entered into a formal written employment agreement in relation to ~~Mr.~~Samuel ~~Herzog’s compensation~~Naparstek ~~and~~for ~~employment~~corporate ~~terms.~~consulting Mrservices. ~~Herzog has accrued the entire monthly compensation since October 2023 and as of March 31, 2025, the Company has a total amount accrued of $398,250 as accrued liabilities – related party.~~

11On December 3, 2024, the Company issued 225,000 common shares at $0. ~~CONVERTIBLE~~04 ~~LOAN~~per share to Sierra Land Resources, LLC in connection with ongoing consulting on the Company’s oil and gas properties.

InOn ~~November~~June ~~2021~~24, ~~the~~2025, ~~Company entered into a convertible loan agreement with an accredited investor (~~the ~~“Investor”) pursuant to which the~~ Company ~~raised~~issued ~~$231~~500,000 ~~in financing. The~~common ~~note~~shares ~~has a 10% annual interest rate, with repayments set initially~~ at of a ~~minimum~~deemed ofprice ~~$3,500 per month commencing as~~ of ~~May 2022 and any open balance is convertible at the Investor’s discretion into shares of the Company’s common stock at~~ $0.030482 per share ~~with warrant~~for ~~coverage~~legal ~~at the same price on the basis of one warrant per every three shares issued under the loan~~fees. As of March 31, 2025, the Company had an outstanding balance of $137,135 and accrued interest of $60,577 payable on the convertible loan with repayments revised in accordance with the lender at a minimum of $2,000 monthly. The principal amount of the loan is secured by a lien on the Vitt Lease. In the related security agreement, the Company has agreed to remit the first $125,000 in net revenue received from its interest in the Pushmataha Gas Field toward the payment and performance of the note.

On ~~January~~September 319, ~~2023,~~2025 the ~~convertible~~Company ~~loan~~issued ~~agreement~~6.503,024 ~~was~~common ~~amended~~shares toat ~~limit~~$0.03 ~~the~~per ~~Investor’s~~share ~~ability~~ to ~~convert~~satisfy ~~the loan to only that portion of the outstanding loan amount that would result~~ in ~~the~~full ~~Investor~~payment ~~being~~on ~~the~~an ~~beneficial~~existing ~~owner~~convertible ofnote ~~not~~with ~~more than 9.99% of~~ the Company~~’s class of common stock~~.

~~The~~On ~~Company~~September ~~has~~19, ~~determined~~2025, ~~that~~ the ~~loan~~Company isissued ~~accounted for as a liability and not equity as repayment is being made in cash pursuant to the repayment schedule~~173, ~~and no conversion of any of the~~090 ~~principal or interest into~~ common shares ~~has~~at ~~been made~~$0.06 ~~Management~~per ~~assessed~~share ~~there~~to isSierra noLand ~~embedded~~Resources, ~~derivative~~LLC ~~and~~in ~~therefore~~connection nowith ~~need~~ongoing ~~for the~~consulting ~~bifurcation~~on ofthe ~~proceeds~~Company’s atoil ~~initial~~and ~~recognition~~gas properties.

12On September 26, 2025, the Company issued 1,000,000 common shares at $0. ~~SUBSEQUENT~~03 ~~EVENTS~~per share in connection with a private placement for proceeds of $30,000.

~~The~~8. NET ~~Company~~LOSS ~~has~~PER ~~evaluated~~COMMON ~~subsequent events through the filing date of these financial statements and has disclosed that there are no such events that are material to the financial statements to be disclosed.~~ SHARE

10A reconciliation of the components of basic and diluted net loss per common share for the three months ended September 30, 2025 is presented below:


	Three Months Ended September 30, 2025
	Net Loss			Weighted Average Shares		Per Share

Basic Earnings per Share:

Net loss attributable to common stock basic	$	(73,430	)		118,825,066	$	(0.00	)
Net loss attributable to common stock fully diluted	$	(73,430	)		174,479,870	$	(0.00	)

The numerator for basic earnings per share is net income attributable to common stockholders. The numerator for diluted earnings per share is net income available to common stockholders.

OKMIN RESOURCES INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2025

9. STOCK BASED COMPENSATION

The Company has not adopted any equity grant program. The Company’s Officers hold no stock options or unvested stock awards, and held none at any time during the year ended June 30, 2025.

During the three months ended September 30, 2025, the Company issued the following common shares:

173,090 common shares at a deemed value of $10,385 to Sierra Land Resources in connection with an ongoing services agreement, whereby Mr. Ed Sierra serves as the Company’s Advisor on Land and Resource Development, which was initially entered into on July 2022. Under the agreement, the Company issues shares to Sierra for their work in lieu of cash fees based upon the price of the Company’s common stock at the time services are invoiced.

10. INCOME TAXES

Net operating loss carry forwards of approximately $2,379,115 at September 30, 2025 are available to offset future taxable income. This results in a net deferred tax asset, assuming an effective tax rate of 21% of approximately $499,614 at September 30, 2025.

11. RELATED PARTY TRANSACTIONS

As of November 1, 2021, the Company agreed to compensate its Chief Executive Officer, President, and Chief Financial Officer Jonathan Herzog, at a rate of $13,500 per month, consisting of $6,750 in cash compensation and $6,750 to be accrued and deferred until management determines that the Company is in a position to make such payments. Such accrued amounts may be paid in cash or may be satisfied through the issuance of common stock or preferred stock in lieu of cash payments. The Company and Mr. Herzog have not entered into a formal written employment agreement in relation to Mr. Herzog’s compensation and employment terms. As of September 30, 2025 and September 30, 2024, the Company has accrued $479,250 and $317,250 as accrued liabilities – related party, respectively.

12. CONVERTIBLE LOAN

In November 2021, the Company entered into a convertible loan agreement with an accredited investor (the “Investor”) pursuant to which the Company raised $231,000 in financing. The note had a 10% annual interest rate, with repayments set initially at of a minimum of $3,500 per month commencing as of May 2022 and any open balance is convertible at the Investor’s discretion into shares of the Company’s common stock at $0.03 per share with warrant coverage at the same price on the basis of one warrant per every three shares issued under the loan.

In September 2025, the Company reached an agreement with the Investor to convert all the principal and interest outstanding into common shares of the Company at a price of $0.03 per share. The outstanding principal converted was $131,135 and unpaid interest was $63,956. On September 19, 2025, the Company issued 6,503,024 common shares to the noteholder to settle the note in full.

13. SUBSEQUENT EVENTS

The Company has evaluated subsequent events through the filing date of these financial statements and has disclosed that there are no such events that are material to the financial statements to be disclosed.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

Special Note Regarding Forward-Looking Information

The following discussion and analysis of the results of operations and financial condition of Okmin Resources, Inc., and its subsidiaries (“Okmin” or the “Company”) as of ~~March~~September 3130, 2025 should be read in conjunction with our unaudited financial statements and the notes to those unaudited financial statements that are included elsewhere in this Quarterly Report on Form 10-Q. References in this Management’s Discussion and Analysis of Financial Condition and Results of Operations to “us”, “we”, “our” and similar terms refer to Okmin. This Quarterly Report contains forward-looking statements as that term is defined in the federal securities laws. The events described in forward-looking statements contained in this Quarterly Report may not occur. Generally, these statements relate to business plans or strategies, projected or anticipated benefits or other consequences of our plans or strategies, projected or anticipated benefits from acquisitions to be made by us, or projections involving anticipated revenues, earnings or other aspects of our operating results. The words “may,” “will,” “expect,” “believe,” “anticipate,” “project,” “plan,” “intend,” “estimate,” and “continue,” and their opposites and similar expressions, are intended to identify forward-looking statements. We caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our control, which may influence the accuracy of the statements and the projections upon which the statements are based.

Our actual results, performance and achievements could differ materially from those expressed or implied in these forward-looking statements. Except as required by federal securities laws, we undertake no obligation to publicly update or revise any forward-looking statements, whether from new information, future events or otherwise.

Unless otherwise indicated, references to the “Company,” “us” or “we” refer to Okmin Resources, Inc. and its subsidiaries.

U.S. Dollars are denoted herein by “USD,” “$” and “dollars”.

Overview

Okmin Resources, Inc. was organized in 2020 to engage in the business of the acquisition, exploration and development of mineral rights and natural resource assets.

As a development stage company, Okmin has been focused on the acquisition and development of domestic oil and gas fields, investing in lower profile rework and recompletion opportunities with lower entry costs. The Company's initial projects are located in Oklahoma and Kansas.

The Company has two wholly owned subsidiaries that conduct oil and gas activities, Okmin Operations, LLC, incorporated on May 25, 2021 in the State of Kansas, and Okmin Energy LLC, incorporated on November 21, 2021 in the State of Oklahoma.

~~The~~Results ~~Company~~of ~~has an interest in four separate projects:~~Operations

1)For ~~The Blackrock Joint Venture encompassing 15 oil and gas leases in Oklahoma 2) A 72.5% Net Revenue Interest in~~ the ~~Vitt~~Three ~~oil~~months ~~lease~~ended September ~~located in Neosho County~~30, ~~Kansas 3) A 10% overriding royalty interest in West Sheppard Pool~~2025, aas ~~natural~~compared ~~gas~~to ~~project~~the inThree ~~North~~months ~~East~~ended ~~Oklahoma;~~September ~~and 4) A 50% joint venture interest in Pushmataha~~30, ~~a natural gas project in South East Oklahoma.~~2024

The Company has not conducted any reserve evaluations or calculations, and there are currently no proven reserves on any of the Company’s properties.

Blackrock Joint Venture

Okmin entered into a Joint Venture Agreement and Operating Agreement in February 2021, committing $100,000 in the initial phase to acquire working interests in ten oil and gas leases located in Okmulgee and Muskogee Counties in Oklahoma. Under the Operating Agreement, Okmin has a 50% Working Interest in 710 acres and a 25% interest in 80 acres. The Company’s Joint Venture partner, Blackrock Energy LLC (“Blackrock”), is the operator of the project. Pursuant to a further agreement entered into on June 10, 2022, the Company added an additional five oil and gas leases across 739 acres to its Joint Venture with Blackrock, thereby expanding the overall project to fifteen leases covering over 1,500 acres. In the nine months ended March 31, 2025, lease operating expenses including taxes recorded across the extended Joint Venture totaled $15,120 and our share of the Joint Venture recorded revenues of $15,719 from oil and gas sales, predominantly oil, compared with $41,109 in revenues for the corresponding nine months ended March 31, 2024.

Vitt Lease

The Company through its wholly owned Kansas subsidiary, Okmin Operations, LLC entered into an agreement in July 2021 to acquire a 72.5% Net Revenue Interest in the Vitt Lease located in Neosho County, Kansas. Okmin Operations, LLC acquired the lease with a cash payment of $25,000 together with a commitment to make additional capital and operating expenditures to rework the wells on the lease. The lease covers 160 acres and after initial reworking now includes nine oil wells, two idle wells and four water injection wells. At present the wells are not pumping, as they require additional maintenance work. As of March 31, 2025, aggregate additional expenditures beyond the purchase totaled approximately $108,550. During the nine months ended March 31, 2025, the Company conducted minimal work on the Vitt lease, so expenditures totaled $550. For the nine months ended March 31, 2025, the Company received $355 in revenue from the project compared to revenues for the nine months ending March 31, 2024 of $1,972.

The Vitt Lease has now become a small nominal lease able to produce oil, though not on a consistent basis as we continue to encounter various maintenance issues that have to be addressed. The Company continues to explore a number of possibilities for the Vitt Lease, which may include involving a partner in its further development.

West Sheppard Pool

The Company previously had a 50% joint venture interest in the West Sheppard Pool Field, a series of leases totaling 1,930 acres located in Okmulgee County, Oklahoma. The 26 existing wells on the leases range from 850 feet to 1,950 feet in depth with gas production from several zones as their main objective.

As of November 2024, the Company assigned its 50% interest in the West Sheppard Pool project to Sheppard Pool Operating, LLC, the operator of the project. After Sheppard Pool Operating has received $22,850 in revenue from the project, the Company will receive a 10% overriding royalty interest (“ORRI”) in the project. Sheppard Pool may elect to reduce the 10% ORRI to 5% by a one-time payment of $100,000 to the Company within 4 years of the effective date of the agreement.

During the nine months ended March 31, 2025, gas sales continued to be suspended on the property and the Company recorded no expenditures or revenues from the project.

Pushmataha

In December 2021, the Company exercised its option and entered into a definitive joint venture and operating agreement with Blackrock to acquire 50% of Blackrock’s interest in the Pushmataha Gas Field, comprising 6 leases covering an area of 3,840 acres located in Pushmataha County, Oklahoma. Blackrock had previously entered into a separate option to acquire working interests ranging from 92 -100% in the existing wells and lease acreage from a third party. In connection with the initial acquisition, the Company expended approximately $253,000 in cash. Under the terms of the Joint Venture agreement, after deducting operating costs including a flat sum of $1,000 per month to Blackrock as operator, the Company shall receive all net income from revenues of the project until it has recouped $125,000, thereafter, the parties shall equally split the income.

The Company entered into an agreement to become a 50% Joint Venture partner with Blackrock. The leases owned by the Joint Venture are subject to landowner royalties and other commitments resulting in net revenue interests to the joint venture of between 71% - 76%, with the exception of the Stephenson well, which has a net revenue interest of approximately 68%.

Pushmataha has seven existing gas wells ranging in depth from 10,000 - 12,300 feet. The wells were inactive since 2019 due to line leaks and lower gas prices, though in April 2021 some wells were put back online and have at various intervals produced between 100 - 300 thousand cubic feet per day (MCFD).

The existing seven wells show additional behind-pipe zones and the joint venture partners assessed recompleting a new zone in one of the wells called the KDC. The operator had a rig out on site at KDC in late January 2023 and commenced some work on the well and were planning to conduct a recompletion, though weather conditions made it too dangerous to proceed. Plans were also underway for the operator to commence repairing or possibly replacing the plunger lift systems of some of the wells, with the goal of dewatering the wells to enable the gas to flow freely. The joint venture partners have temporarily deferred pursuing this active rework activity following the downturn in natural gas pricing or until additional capital is available.

A hydrocarbon survey was conducted in July 2022 across these leases utilizing a third party patented remote sensing technology. The survey has provided the operator with valuable data in charting the potential for the future development of this project. There is also space to drill new gas wells on the 3,840-acre leasehold, using the hydrocarbon mapping as a tool to locate the optimal drilling locations in these reservoirs.

In the nine months ended March 31, 2025, the Company’s lease operating expenditures on the project were $14,211 with additional gas fees, transportation and taxes aggregating $640. For the nine months ended March 31, 2025 the Company recorded $1,388 in revenues from the project compared to revenues for the nine months ending March 31, 2024 of $10,849. The revenue amount for the current nine-month period was negatively affected by a reduction in production and differences between revenue accruals made during the first quarter which were later adjusted downward in the second quarter due to the final sales receipts.

The operator believes with additional capital expenditures for reworking and recompletion efforts it can further optimize the production potential of this field. The application of newer technologies could also have an important impact on the economics for this asset.

-----------------------------------------------

Management is actively evaluating various new strategic investment and acquisition opportunities in the resources sector, including opportunities to potentially broaden our activities beyond the development of conventional oil and gas projects.

No agreements to acquire new assets or interests have been reached, and any future agreements would be subject to the Company being able to secure adequate additional financing.

RESULTS OF OPERATIONS

For the Three months ended March 31, 2025, as compared to the Three months ended March 31, 2024

Revenue

We generated $62,~~159~~088 in revenue from oil and gas sales for the three months ended ~~March~~September 3130, 2025, as compared to $85,~~465~~991 in revenues generated in the three months ended ~~March~~September 3130, 2024. The decrease in revenue is predominantly attributable to lower ~~oil~~energy ~~and natural gas~~ prices. These lower prices not only reduced the sales price we received ~~for production sold~~, but also led to the curtailment of operations on certain of our properties until prices improve which resulted in a decrease of our production volumes. ~~We also received $265 in interest income from our cash balances for three months ended March 31, 2025.~~

General and Administrative Expense

General and administrative expenses ~~decreased~~increased to $5979,~~037~~588 for the three months ended ~~March~~September 3130, 2025 compared to expenses of $9959,~~065~~379 for the three months ended September ~~March 31~~30, 2024. ~~This~~ ~~decrease~~The isprimary ~~largely~~reason ~~attributable~~for tothe ~~management~~increase ~~actively~~was ~~reducing~~due ~~expenses,~~to ~~including~~higher ~~minimizing~~consulting ~~legal~~ and professional fees. ~~In the previous corresponding quarter, we had recorded an expense of $25,289~~ in ~~connection with stock that was issued to an outside consultant of~~ the ~~Company~~current period. ~~Other expenses~~ Expenses related to compensation, interest, rent, accounting and professional fees and other general and administrative expenses necessary for our operations were relatively flat compared to the prior period.

Net Loss

The net loss for the three months ended ~~March 31,~~September 30, 2025 was $6773,~~241~~430 compared to a net loss of $~~121~~67,~~127~~785 for the three months ended ~~March~~September 3130, 2024. ~~The~~Expenses ~~expenses~~ during the three month ~~period~~ period ended ~~March~~September 3130, 2025, included: $96,~~758~~968 in lease operating expenses (including taxes and royalties), $40,500 in deferred and unpaid compensation, $35,~~528~~559 in interest expense and financing costs, $8,700 in compliance listing related fees, $37,366 in accounting and professional fees and other general and administrative expenses necessary for our operations. Expenses during the comparative three month period ended ~~March~~September 3130, 2024, ~~including lease operating expenses, were higher and~~ included: $259,~~045~~ 717 in lease operating expenses (including taxes and royalties), $40,500 in deferred and unpaid compensation, $4,~~199~~320 in interest expense and financing costs, $178,~~500~~400 in ~~legal~~compliance listing related fees ~~and~~, $259,~~289~~599 in ~~connection~~accounting and ~~with~~professional ~~stock~~fees ~~issued in lieu of services~~ and other general and administrative expenses necessary for our operations.

For the Nine months ended March 31, 2025, as compared to the Nine months ended March 31, 2024

Revenue

We generated $17,461 in revenue from oil and gas sales for the nine months ended March 31, 2025, as compared to $53,931 in revenues generated in the nine months ended March 31, 2024. The decrease in revenue is attributable to lower energy prices. These lower prices not only reduced the sales price we received for oil and gas sold, but also led to the curtailment of operations on our properties until prices improve which resulted in a decrease of our production volumes. We also received $1,160 in interest income from our cash balances for nine months ended March 31, 2025.

General and Administrative Expense

General and administrative expenses increased to $311,294 for the nine months ended March 31, 2025 as compared to $287,104 for the nine months ended March 31, 2024. This increase is largely attributable to the Company recording a non-recurring and non-cash expense of $119,000 in connection with stock issued to in lieu of cash payments to consultants and a director of the Company for services, and higher audit fees due to the requirement to audit the prior two fiscal years as a result of our change of auditors. During the nine months ended March 31, 2025, of note we recorded the following expenses as compared to the corresponding period in 2024: legal fees were none vs. $45,000; audit fees were higher $27,783 vs $18,700; consultants and other professional fees (predominantly non-cash) were $119,000 vs $67,208 and depreciation was slightly higher at $4,077 vs. $3,835. Other expenses related to compensation, filing and transfer agent fees, rent and other general and administrative expenses necessary for our operations.

Net Loss

The net loss for the nine months ended March 31, 2025 was $353,785 compared to a net loss of $324,814 for the nine months ended March 31, 2024. The Expenses during the nine month period ended March 31, 2025, included: $30,538 in lease operating expenses (including taxes and royalties) and an impairment of $15,761 taken on oil and gas properties in the second quarter, $121,500 in accrued and unpaid compensation. Audit and accounting fees were higher following a transition to new auditors and a non-cash expense of $119,000 was recorded in connection with stock issuances in lieu of services, plus other general and administrative expenses necessary for our operations. The Expenses during the comparative nine month period ended March 31, 2024 were lower overall, as stock issued in lieu of services was lower during this corresponding period.

Net cash used in investing activities

In the nine month periods ended March 31 2025 and 2024, there were no investing activities and net cash was $Nil for both nine month periods.

Net cash (used) in operating activities

Net cash used in operating activities in the nine months ended March 31, 2025 totaled $132,595 vs, $120,670 in the corresponding nine months ended March 31, 2024.

~~LIQUIDITY~~Net ~~AND~~cash ~~CAPITAL~~provided ~~RESOURCES~~(used) from financing

Financing activities provided net cash of $30,000 in the three months ended September 30, 2025. The Company completed a private placement of 1,000,000 common shares at a price of $0.03 per share for proceeds of $30,000. For the three months ended September 30, 2024, financing activities used cash of $6,000 which was entirely for repayment of debt.

Net cash from investing activities

There was no cash provided by or used in investing activities for the three month periods ended September 30, 2025 or September 30, 2024.

Liquidity and Capital Resources

Current Financial Condition

As of ~~March~~September 3130, 2025, we had total assets of $~~315~~134,~~108~~878, comprised primarily of cash ~~and cash equivalents~~ of $4013,~~686~~623 and oil and gas properties of $~~274~~96,~~398~~090. As atof ~~March~~September 3130, 2025, we had total liabilities of $~~716~~593,~~431~~437, primarily comprised of ~~convertible~~deferred ~~debt~~ and ~~related~~accrued ~~interest~~compensation ~~payable~~ of $~~197~~479,~~712~~250, ~~accounts~~accrued ~~payable~~liabilities of $3638,~~327~~630, ~~other liabilities of $84,142,~~ and ~~accrued~~other liabilities of $~~398~~75,~~250 which is predominantly deferred compensation expense as the CEO is currently deferring salary in an effort to conserve cash~~557.

~~Our~~The ~~business~~Convertible ~~plan~~debt ~~calls~~maintained ~~for~~by ~~substantial~~the ~~capital~~company ~~resource~~had ~~requirements~~a ~~and~~10% weannual ~~have~~interest ~~incurred~~rate, ~~significant~~was ~~losses~~initially ~~since~~set ~~inception.~~up ~~The~~with ~~Company~~repayments ~~had~~of a$3,500 ~~net~~per ~~loss~~month commencing as of ~~$353,785~~May ~~for~~2022 ~~the~~and ~~nine~~any ~~months~~open ~~ended~~balance is ~~March~~convertible ~~31,~~at ~~2025~~the ~~and~~Lender’s andiscretion ~~accumulated~~into ~~deficit~~shares of the Company’s common stock at $~~2,062,303~~0.03 asper share with warrant coverage at the same price on the basis of ~~March~~one ~~31,~~warrant ~~2025~~per every three shares issued under the note. The ~~Company~~principal ~~had~~amount of the note was secured by a ~~working~~lien ~~capital~~on ~~deficit~~the ofVitt lease. In the related security agreement, the Company agreed to remit the first $~~675~~125,~~745~~000 asin net revenue received atfrom ~~March~~its ~~31,~~interest ~~2025~~in ~~and~~the ~~for~~Pushmataha Gas Field toward the ~~remainder~~payment and performance of the ~~2024~~note. ~~fiscal~~Beginning ~~year~~in November 2023, the Company and ~~anticipates~~the ~~cash~~lender ~~needs~~agreed ofto ~~approximately~~reduce the monthly repayment to $502,000. ~~The~~As of June 30, 2025, the Company ~~anticipates~~ ~~receiving~~had ~~limited~~a ~~revenue~~remaining ~~from~~balance ~~oil~~of ~~and~~$131,135 on ~~gas~~the ~~sales~~note and ~~intends~~outstanding interest of $63,956. Subsequent to ~~obtain~~the end of the fiscal year, the lender agreed to convert the entire remaining principal ~~capital~~and ~~through~~interest ~~private~~due ~~sales~~as of ~~securities~~June 30th 2025 into common shares of the Company at a deemed price of $0.03 per share. On orSeptember ~~debt~~19, ~~funding~~2025, the Company issued 6,503,024 common shares to the noteholder to settle the note in full.

ToThe ~~date,~~Company wehad ~~have~~a ~~funded~~net ~~our~~loss ~~operations~~of ~~primarily~~$73,430 ~~through~~ for the ~~issuance~~three months ofended ~~equity~~September 30, 2025 and~~/or~~ ~~convertible~~an ~~securities~~accumulated ~~for~~deficit ~~cash~~of $2,379,115. WeAs ~~depend~~at ~~upon~~September ~~debt~~30, ~~and/or~~2025, ~~equity~~we ~~financing~~had ~~and~~a ~~revenues~~working tocapital ~~fund~~deficit ~~our ongoing~~of ~~operations~~approximately $554,814. We are still an earlier stage company and to ~~execute~~date ~~our~~we ~~current~~have ~~business~~only ~~plan.~~achieved Inlimited ~~the~~revenues ~~current~~from ~~2025~~operations ~~fiscal~~and ~~year,~~anticipate that ~~such~~operating ~~capital~~revenues ~~requirements~~ will continue to be inlimited ~~excess~~until ofthe ~~what we~~Company ~~have~~is in ~~available~~a ~~cash~~position ~~for~~to ~~planned~~commit ~~ongoing~~substantial ~~activities~~capital resources to its operations.

WeFor ~~will~~the be2026 ~~required~~fiscal toyear ~~obtain~~we ~~alternative~~anticipate orcash ~~additional~~needs ~~financing~~of ~~from~~approximately ~~financial institutions~~$270,000 ~~investors~~for orgeneral ~~otherwise,~~corporate inoverhead ~~order~~and tofor ~~maintain~~operations ~~and~~on ~~expand~~ our existing ~~operations~~lease properties. ~~The~~This ~~failure~~amount bydoes not include usfunding tofor ~~obtain~~any ~~such~~potential ~~financing~~workovers, ~~would~~re-entries, ~~have~~stimulation atreatments ~~material~~and ~~adverse~~recompletions ~~effect~~of ~~upon~~existing non or low producing wells. Any new work on our ~~business,~~properties ~~financial~~will ~~condition~~require ~~and~~additional ~~results~~capital. A portion of ~~operations,~~the required cash will be obtained from oil and ~~adversely~~ ~~affect~~gas ~~our~~sales. ~~ability~~The Company plans to ~~complete~~obtain ~~ongoing~~the ~~activities~~remainder of the required capital through private sales of securities or debt financing.

To date, we have funded our operations primarily through private sales of equity and/or convertible securities for cash. We depend upon debt and/or equity financing and revenues to fund our ongoing operations and to execute our current business plan. In the 2026 fiscal year, such capital requirements and the requirements for our planned ongoing activities is greater than the capital we currently have available. We will be required to obtain alternative or additional financing from financial institutions, investors or otherwise, in order to maintain and expand our existing operations. Our most likely source of additional capital is through the sale of our securities, including common stock. We may also obtain capital through the sale of preferred stock or convertible securities, or through debt financing. If we are unable to obtain additional financing it would have a material adverse effect upon our business, financial condition and results of operations, including negatively affecting our ability to complete ongoing activities and which could cause us to curtail or cease certain of our operations.

Critical Accounting Estimates

This management’s discussion and analysis of financial condition and results of operations is based on our financial statements, which have been prepared in accordance with U.S. GAAP. Preparation of financial statements requires management to make assumptions, estimates and judgments that affect the reported amounts of assets, liabilities, revenues, costs and expenses, and the related disclosures of contingencies. Management bases its estimates on various assumptions and historical experience, which are believed to be reasonable; however, due to the inherent nature of estimates, actual results may differ significantly due to changed conditions or assumptions. On a regular basis, management reviews the accounting policies, assumptions, estimates and judgments to ensure that our financial statements are fairly presented in accordance with U.S. GAAP. However, because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates, and such differences could be material.

Recently Issued Accounting Pronouncements

Management does not believe any recently issued but not yet effective accounting pronouncements, if adopted, would have a material effect on the Company’s present or future financial statements.

Going Concern Qualification

The Company’s financial statements have been prepared on a going concern basis, which contemplates the realization of assets and settlement of liabilities and commitments in the normal course of business.

As reflected in the accompanying condensed financial statements, the Company had a net loss of $~~353~~73,~~785~~430 for the ~~nine~~three months ended ~~March~~September 3130, 2025 and an accumulated deficit of $2,~~062~~379,~~303 as~~115 as of ~~March~~September 3130, 2025. These factors, among others, raise doubt about the Company’s ability to continue as a going concern.

The Company had a working capital deficit of $~~675~~554,~~745~~814 as at ~~March~~September 3130, 2025. ~~and~~In ~~management~~the ~~believes~~2026 ~~that~~fiscal ~~the~~year ~~Company~~we ~~will~~anticipate ~~require~~cash ~~additional~~needs ~~working~~of ~~capital~~a ~~for~~minimum ~~the~~of ~~remainder~~$270,000, ofto ~~the~~maintain ~~2025~~general ~~fiscal~~corporate overhead ~~year~~and for continued work in maintaining our existing lease properties. ~~For~~This ~~the~~does ~~remainder~~not ofinclude ~~the~~any ~~2025~~potential ~~fiscal~~workovers, ~~year~~re-entries, ~~the~~stimulation treatments ~~Company~~and ~~anticipates~~recompletions ~~cash~~of ~~needs~~existing ofnon ~~approximately~~or ~~$50~~low producing wells,~~000~~ which would require additional capital commitments. The Company ~~anticipates~~plans ~~receiving~~to ~~limited~~obtain ~~revenue~~that ~~from~~capital ~~oil~~by ~~and~~issuing ~~gas~~equity ~~sales~~securities, ~~and~~which ~~intends~~may toconsist ~~obtain~~of ~~the~~either ~~remaining~~ capital ~~through~~stock ~~debt and/~~or ~~equity~~convertible ~~funding~~debt.

The Company’s future success is dependent upon its ability to achieve profitable operations, generate cash from operating activities and obtaining additional financing. If such additional financing is not available on terms acceptable to us or at all, then we may need to curtail our operations and/or take additional measures to conserve and manage our liquidity and capital resources, any of which would have a material adverse effect on our financial position, results of operations, and our ability to continue as a going concern. The ~~condensed~~ financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

Inflation

The effect of inflation on our revenue and operating results was not significant.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a smaller reporting company, as defined in Rule 12b-2 of the Exchange Act, we are not required to provide the information required by this Item.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Our management is responsible for establishing and maintaining disclosure controls and procedures (as such term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) that are designed to reasonably ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure based closely on the definition of “disclosure controls and procedures” in Rule 15d-15(e) under the Exchange Act. In designing and evaluating the disclosure controls and procedures, our 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.

At the end of the period covered by this Quarterly Report, we conducted an evaluation (the “Evaluation”), under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer of the effectiveness of the design and operation of our disclosure controls and procedures. Based upon the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that, as of ~~March~~September 3130, 2025, the disclosure controls and procedures of our Company were not effective to ensure that the information required to be disclosed in our Exchange Act reports was recorded, processed, summarized and reported on a timely basis because of the material weaknesses in internal control over financial reporting described below.

Material Weaknesses and Corrective Actions

In connection with the audits of our financial statements for the fiscal years ended June 30, ~~2024~~2025 and ~~2023~~2024, we identified certain deficiencies relating to our internal control over financial reporting that constitute a material weakness under standards established by the Public Company Accounting Oversight Board (the “PCAOB”). The PCAOB defines a material weakness as a deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of the company’s annual or interim financial statements will not be prevented or detected on a timely basis. A deficiency in internal control exists when the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions, to prevent or detect misstatements on a timely basis.

The following material weaknesses in our internal control over financial reporting continued to exist at March 31, 2025:

● We do not have written documentation of our internal control policies and procedures. Written documentation of key internal controls over financial reporting is a requirement of Section 404 of the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”); ● We do not have sufficient segregation of duties within accounting functions, which is a basic internal control. Due to our limited size and early-stage nature of operations, segregation of all conflicting duties may not always be possible and may not be economically feasible; however, to the extent possible, the initiation of transactions, the custody of assets and the recording of transactions should be performed by separate individuals; ● We lack an audit committee of our board of directors; and ● We have insufficient monitoring and review of controls over the financial reporting closing process, including the lack of individuals with current knowledge of U.S. GAAP.

The following material weaknesses in our internal control over financial reporting continued to exist at September 30, 2025:

	●	We do not have written documentation of our internal control policies and procedures. Written documentation of key internal controls over financial reporting is a requirement of Section 404 of the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”);

	●	We do not have sufficient segregation of duties within accounting functions, which is a basic internal control. Due to our limited size and early-stage nature of operations, segregation of all conflicting duties may not always be possible and may not be economically feasible; however, to the extent possible, the initiation of transactions, the custody of assets and the recording of transactions should be performed by separate individuals;

	●	We lack an audit committee of our board of directors; and

	●	We have insufficient monitoring and review of controls over the financial reporting closing process, including the lack of individuals with current knowledge of U.S. GAAP.

We believe that these material weaknesses primarily relate, in part, to our lack of sufficient staff with appropriate training in U.S. GAAP and SEC rules and regulations with respect to financial reporting functions, and the lack of robust accounting systems, as well as the lack of sufficient resources to hire such staff and implement these accounting systems.

Subject to raising sufficient additional capital, we plan to take a number of actions in the future to correct these material weaknesses including adding experienced accounting and financial personnel and retaining third-party consultants to review our internal controls and recommend improvements. We will need to take additional measures to fully mitigate these issues, and the measures we have taken, and expect to take, to improve our internal controls may not be sufficient to (1) address the issues identified, (2) ensure that our internal controls are effective or (3) ensure that the identified material weakness or other material weaknesses will not result in a material misstatement of our annual or interim financial statements. In addition, other material weaknesses may be identified in the future. If we are unable to correct deficiencies in internal controls in a timely manner, our ability to record, process, summarize and report financial information accurately and within the time periods specified in the rules and forms of the SEC will be adversely affected. This failure could negatively affect the market price and trading liquidity of our common stock, cause investors to lose confidence in our reported financial information, subject us to civil and criminal investigations and penalties, and generally materially and adversely impact our business and financial condition.

Limitations on Effectiveness of Controls and Procedures

In designing and evaluating the disclosure controls and procedures and internal control over financial reporting, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures and internal control over financial reporting must reflect the fact that there are resource constraints and that management is required to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Changes in Internal Controls over Financial Reporting

There were no changes (including corrective actions with regard to material weakness) in our internal controls over financial reporting that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

From time to time, we may be subject to ordinary routine litigation incidental to our normal business operations. We are not currently a party to any litigation the outcome of which, if determined adversely to us, would individually or in the aggregate be reasonably expected to have a material adverse effect on our business, operating results, cash flows or financial condition.

ITEM 1A. RISK FACTORS.

Risk factors describing the major risks to our business can be found under Item 1A, “Risk Factors”, in our Annual Report on Form 10-K for the year ended June 30, ~~2024~~2025. There has been no material change in our risk factors from those previously discussed in the Annual Report on Form 10-K.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

During the ~~nine~~three month period ended ~~March~~September 3130, 2025, the Company issued the following ~~shares of common stock in lieu of cash for services~~securities:

· On ~~November~~September 1219, ~~2024,~~2025 the ~~board~~Company ofissued ~~directors approved the issuance of 250~~6.503,~~000~~ 024 common shares at $0.0403 per share into ~~connection~~satisfy ~~with~~in ~~consulting~~full ~~services~~payment ~~for~~on ~~the~~an ~~Company’s~~existing ~~filings~~convertible ~~preparation,~~note ~~compliance~~with ~~matters~~the ~~and business activities~~Company.

·On InSeptember ~~connection~~19, ~~with ongoing services~~2025, the Company issued 2173,~~500,000~~ 090 common shares at $0.0406 per share ~~on November 12, 2024~~ to ~~Samuel~~Sierra ~~Naparstek~~Land Resources, ~~who~~LLC ~~has~~in ~~been~~connection awith ~~corporate~~ongoing ~~consultant~~consulting toon the Company’s ~~since~~oil ~~2021~~ and ~~took up a position to join the Board of Directors as of July 31, 2024~~gas properties.

· On ~~December~~September 326, ~~2024,~~2025 the Company issued ~~225~~1,000 ,000 common shares at $0.0403 per share ~~to Sierra Land Resources, LLC~~ in connection with ~~ongoing~~a ~~consulting~~private onplacement ~~the~~for ~~Company’s~~proceeds ~~oil~~of ~~and gas properties~~$30,000.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

During the quarter ended ~~March~~September 3130, 2025, no director or officer of the Company adopted or terminated a contract, instruction or written plan for the purchase or sale of securities of the Company intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) and/or a non-Rule 10b5-1 trading arrangement.

ITEM 6. EXHIBITS

Exhibit Number		Description
31.1*		Certification of Principal Executive Officer and Principal Financial Officer pursuant to Rule 13a-14a or 15d-14(a) under the Securities Exchange Act of 1934, as amended, and adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1*		Certification of the Principal Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS		XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL 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 - the cover page from the Registrant’s Quarterly Report on Form 10-Q for the ~~nine~~quarter ~~months~~ ended ~~March~~September 3130, ~~2024~~2023, is formatted in Inline XBRL.

* Filed herewith.

1817

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.

		OKMIN RESOURCES INC.
Date: May 15, 2025		/s/ Jonathan Herzog
Date: November 24, 2025		/s/ Jonathan Herzog
		Jonathan Herzog, Chief Executive Officer and Chief Financial Officer (Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer)

1918

Filing Compare · OKMIN RESOURCES, INC.