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 September 30, 2024
	For the quarterly period ended March 31, 2025
☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the transition period from __________ to __________

Commission File No. 000-50331

CalEthos, Inc.

(Exact name of registrant as specified in its charter)

Nevada		98-0371433
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

11753 Willard Avenue Tustin, California		92782
(Address of Principal Executive Offices)		(Zip Code)

(714) 352-5315

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act: None

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 (§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, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting 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 use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ☐ No ☒

As of ~~November~~May 1512, ~~2024~~2025, there were 25,~~230~~730,540 outstanding shares of the registrant’s common stock, par value $0.001 per share.

TABLE OF CONTENTS

		PAGE
Cautionary Note Regarding Forward Looking Statements		ii
PART I	FINANCIAL INFORMATION
Item 1.	Financial Statements (unaudited)	1
	Condensed Consolidated Balance Sheets as of September 30, 2024 (unaudited) and December 31, 2023	1
	Condensed Consolidated Balance Sheets as of March 31, 2025 (unaudited) and December 31, 2024	1
	Condensed Consolidated Statements of Operations for the three-month and nine-month ended September 30, 2024 and 2023 (unaudited)	2
	Unaudited condensed Consolidated Statements of Operations for the three-months ended March 31, 2025 and 2024	2
	Condensed Consolidated Statements of Changes in Stockholders’ Equity for the three-month and nine month ended September 30, 2024 and 2023 (unaudited).	3
	Unaudited condensed Consolidated Statements of Changes in Stockholders’ Equity for the three-months ended March 31, 2025 and 2024.	3
	Condensed Consolidated Statements of Cash Flows for the nine-month ended September 30, 2024 and 2023 (unaudited)	4
	Unaudited condensed Consolidated Statements of Cash Flows for the three-months ended March 31, 2025 and 2024	4
	Notes to the Interim Unaudited Financial Statements	5
	Notes to the unaudited condensed consolidated financial statements	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	1314
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	1917
Item 4.	Controls and Procedures	1917
PART II	OTHER INFORMATION
Item 1.	Legal Proceedings	2018
Item 1A.	Risk Factors	2018
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	2018
Item 3.	Default Upon Senior Securities	2018
Item 4.	Mine Safety Disclosures	2018
Item 5.	Other Information	2018
Item 6.	Exhibits	2018
	Signatures	2119

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain information set forth in this Quarterly Report on Form 10-Q, including in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and elsewhere herein, with respect to our financial condition, results of operations and business that are not historical facts are “forward-looking statements”. Forward-looking statements can be identified by the use of forward-looking terminology, such as “anticipate”, “believe”, “expect”, “plan”, “intend”, “seek”, “estimate”, “project”, “could”, “may” or the negative thereof or other variations thereon, or by discussions of strategy that involve risks and uncertainties. Management wishes to caution the reader of the forward-looking statements that any such statements that are contained in this report reflect our current beliefs with respect to future events and involve known and unknown risks, uncertainties and other factors, including, but not limited to, economic, competitive, regulatory, technological, key employees, and general business factors affecting our operations, markets, growth, services, products and other factors, some of which are described in this report and some of which are discussed in our other filings with the Securities and Exchange Commission. These forward-looking statements are only estimates or predictions. No assurances can be given regarding the achievement of future results, as actual results may differ materially as a result of risks facing our company, and actual events may differ from the assumptions underlying the statements that have been made regarding anticipated events.

Important factors to consider in evaluating any forward-looking statements include:

	●	our ability to finance and complete the design and construction of our proposed data center operations;

	●	our ability to implement our business plan;

	●	our ability to attract key personnel;

	●	our ability to operate profitably;

	●	our ability to efficiently and effectively finance our operations;

	●	inability to achieve future sales levels or other operating results;

	●	inability to raise additional financing for working capital;

	●	inability to efficiently manage our operations;

	●	the inability of management to effectively implement our strategies and business plans;

	●	the unavailability of funds for capital expenditures and/or general working capital;

	●	the fact that our accounting policies and methods are fundamental to how we report our financial condition and results of operations, and they may require management to make estimates about matters that are inherently uncertain;

	●	deterioration in general or regional economic conditions;

	●	changes in U.S. GAAP or in the legal, regulatory and legislative environments in the markets in which we operate;

	●	adverse state or federal legislation or regulation that increases the costs of compliance, or adverse findings by a regulator with respect to existing operations;

These risk factors should be considered in connection with any subsequent written or oral forward-looking statements that we or persons acting on our behalf may issue. All written and oral forward looking statements made in connection with this report that are attributable to our company or persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. Given these uncertainties, we caution investors not to unduly rely on our forward-looking statements. We do not undertake any obligation to review or confirm analysts’ expectations or estimates or to release publicly any revisions to any forward-looking statements to reflect events or circumstances after the date of this report or to reflect the occurrence of unanticipated events, except as required by applicable law or regulation.

Notwithstanding the above, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), expressly state that the safe harbor for forward-looking statements does not apply to companies that issue penny stock. If, as now, we are considered to be an issuer of penny stock, the safe harbor for forward-looking statements may not apply to us at certain times.

Throughout this report, unless otherwise designated, the terms “we,” “us,” “our,” “the Company” and “our company” refer to CalEthos, Inc., a Nevada corporation. All amounts are in U.S. Dollars, unless otherwise indicated.

PART I - FINANCIAL INFORMATION

Item 1: Financial Statements

CalEthos, Inc.

Condensed Consolidated Balance Sheets

	September 30, 2024			December 31, 2023
	(Unaudited)
Assets
Current assets
Cash and cash equivalents	$	156,000		$	308,000
Prepaid and other current expenses		10,000			10,000
Total current assets		166,000			318,000
Data center Campus costs		4,875,000			2,262,000
Total assets	$	5,041,000		$	2,580,000
Liabilities and stockholders’ equity
Current liabilities
Accounts payable and accrued expenses	$	585,000		$	670,000
Convertible promissory notes, net		-			341,000
Notes payable, net of discount		322,000			11,000
Total current liabilities		907,000			1,022,000
Convertible debentures, net		428,000			-
Total liabilities		1,335,000			1,022,000
Stockholders’ equity
Series A convertible preferred stock, par value $0.001, 3,600,000 shares authorized; no shares issued and outstanding		-			-
Preferred stock, par value $0.001, 100,000,000 shares authorized, no shares issued and outstanding		-			-
Preferred stock, value		-			-
Common stock par value $0.001: 100,000,000 shares authorized; 25,230,540 and 24,345,598 shares issued and outstanding		25,000			24,000
Additional paid-in capital		32,283,000			20,807,000
Other comprehensive income		9,000			9,000
Stock subscription receivable		(2,000	)		(2,000	)
Accumulated deficit		(28,609,000	)		(19,280,000	)
Total stockholders’ equity		3,706,000			1,558,000
Total liabilities and stockholders’ equity	$	5,041,000		$	2,580,000

As of

	March 31, 2025			December 31, 2024
	(Unaudited)
Assets
Current assets
Cash and cash equivalents	$	78,000		$	286,000
Prepaid and other current expenses		10,000			10,000
Total current assets		88,000			296,000
Data center campus costs		5,531,000			5,849,000
Total assets	$	5,619,000		$	6,145,000

Liabilities and stockholders’ equity
Current liabilities
Accounts payable and accrued expenses	$	598,000		$	504,000
Note payable		11,000			11,000
Total current liabilities		609,000			515,000

Convertible debentures, net		1,540,000			1,313,000
Total liabilities		2,149,000			1,828,000

Stockholders’ equity
Common stock par value $0.001: 100,000,000 shares authorized; 25,730,540 and 25,730,540 shares issued and outstanding		26,000			26,000
Additional paid-in capital		35,547,000			36,153,000
Other comprehensive income		9,000			9,000
Stock subscription receivable		(1,000	)		(1,000	)
Accumulated deficit		(32,111,000	)		(31,870,000	)
Total stockholders’ equity		3,470,000			4,317,000

Total liabilities and stockholders’ equity	$	5,619,000		$	6,145,000

See the accompanying notes to these unaudited condensed consolidated financial statements.

CalEthos, Inc.

Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss

	For the three months ended September 30,						For the nine months ended September 30,
	2024			2023			2024			2023
Revenues	$	-		$	-		$	-		$	-
Operating Expenses
Professional fees		44,000			48,000			300,000			234,000
Equity-based compensation		88,000			31,000			318,000			55,000
General and administrative expenses		4,000			(3,000	)		42,000			17,000
Data center campus cost - abandonment		344,000			-			344,000			-
Payroll and related expense		82,000			16,000			175,000			37,000
Total operating expenses		562,000			92,000			1,179,000			343,000
Loss from operations		(562,000	)		(92,000	)		(1,179,000	)		(343,000	)
Other income (expenses)
Interest income		1,000			14,000			10,000			45,000
Financing costs		(817,000	)		(20,000	)		(1,692,000	)		(239,000	)
Gain on settlement of accounts payable		-			-			-			23,000
Loss on extinguishment of debt		-			-			(6,468,000	)		-
Total other expenses		(816,000	)		(6,000	)		(8,150,000	)		(171,000	)
Loss before provision for income taxes		(1,378,000	)		(98,000	)		(9,329,000	)		(514,000	)
Provision for income taxes		-			-			-			-
Net loss		(1,378,000	)		(98,000	)		(9,329,000	)		(514,000	)
Net loss per share - Basic and Diluted		(0.05	)		(0.01	)		(0.37	)		(0.04	)
Weighted Average common shares outstanding - Basic and Diluted		25,230,540			14,495,621			25,096,614			14,495,621
Comprehensive (loss) income
Net loss		(1,378,000	)		(98,000	)		(9,329,000	)		(514,000	)
Foreign currency translation gain		3,000			-			-			-
Comprehensive loss	$	(1,375,000	)	$	(98,000	)	$	(9,329,000	)	$	(514,000	)

For the Three Months Ended March 31,

	2025			2024
Revenues	$	-		$	-

Operating Expenses
Professional fees		96,000			143,000
Equity-based compensation		42,000			121,000
General and administrative expenses		1,000			9,000
Payroll and related expense		81,000			19,000
Total operating expenses		220,000			292,000

Loss from operations		(220,000	)		(292,000	)

Other income (expenses)
Interest income		1,000			5,000
Financing costs		(22,000	)		(6,000	)
Financing costs – related party		-			(253,000	)
Loss on extinguishment of debt		-			(6,468,000	)
Total other expenses		(21,000	)		(6,722,000	)

Loss before provision for income taxes		(241,000	)		(7,014,000	)
Provision for income taxes		-			-

Net loss	$	(241,000	)	$	(7,014,000	)

Net loss per share - Basic and Diluted	$	(0.01	)	$	(0.28	)

Weighted Average common shares outstanding - Basic and Diluted		25,730,540			24,827,291

Comprehensive (loss) income
Net loss	$	(241,000	)	$	(7,014,000	)
Foreign currency translation loss		-			(3,000	)
Comprehensive loss	$	(241,000	)	$	(7,017,000	)

See the accompanying notes to these unaudited condensed consolidated financial statements.

CalEthos, Inc.

Unaudited Condensed Consolidated Statements of Stockholders’ Equity

For the Three ~~and Nine~~ Months Ended ~~September~~March 3031, ~~2024~~2025 and ~~2023~~2024

	Series A convertible preferred stock				Preferred Stock						Common Stock					Additional Paid-in			Stock Subscription			Other Comprehensive			Accumulated			Total Stockholders
	Shares		Amount		Capital			Receivable			Income		Deficit			equity
	Shares		Amount		Shares			Amount			Shares		Amount			Capital			Receivable			Income (Loss)			Deficit			Equity
	Common Stock				Additional Paid-in			Stock Subscription			Other Comprehensive		Accumulated			Total Stockholders’
Balance December 31, 2023		-	$	-		-		$	-			24,345,598	$	24,000		$	20,807,000		$	(2,000	)	$	9,000		$	(19,280,000	)	$	1,558,000
	Shares		Amount		Capital			Receivable			Income		Deficit			equity
Equity-based compensation		-		-		-			-			-		-			445,000			-			-			-			445,000
Balance December 31, 2024		25,730,540	$	26,000	$	36,153,000		$	(1,000	)	$	9,000	$	(31,870,000	)	$	4,317,000
Shares issued for extinguishment of debt		-		-		-			-			884,942		1,000			6,927,000			-			-			-			6,928,000
Forfeiture of stock options		-		-		(1,073,000	)	$	-		$	-		-			(1,073,000	)
Warrant issued with notes payable		-		-		-			-			-		-			581,000			-			-			-			581,000
Equity-based compensation		-		-		467,000		$	-			-		-			467,000
Foreign currency translation (loss)		-		-		-			-			-		-			-			-			(3,000	)		-			(3,000	)
Net loss		-		-		-		$	-			-		(241,000	)		(241,000	)
Net income		-		-		-			-			-		-			-			-			-			(7,014,000	)		(7,014,000	)
Balance March 31, 2025		25,730,540	$	26,000	$	35,547,000		$	(1,000	)	$	9,000	$	(32,111,000	)	$	3,470,000
Balance, March 31, 2024		-		-		-			-			25,230,540		25,000			28,760,000			(2,000	)		6,000			(26,294,000	)		2,495,000
Equity-based compensation		-		-		-			-			-		-			1,121,000			-			-			-			1,121,000
Warrants issued for note payable extension		-		-		-			-			-		-			853,000			-			-			-			853,000
Foreign currency translation income		-		-		-			-			-		-			-			-			3,000			-			3,000
Net loss		-		-		-			-			-		-			-			-			-			(937,000	)		(937,000	)
Balance, June 30, 2024		-	$	-		-		$	-			25,230,540	$	25,000		$	30,734,000		$	(2,000	)	$	9,000		$	(27,231,000	)	$	3,535,000
Equity-based compensation		-		-		-			-			-		-			628,000			-			-			-			628,000
Warrants issued for note payable extension		-		-		-			-			-		-			921,000			-			-			-			921,000
Net loss		-		-		-			-			-		-			-			-			-			(1,378,000	)		(1,378,000	)
Balance September 30, 2024		-	$	-		-		$	-			25,230,540	$	25,000		$	32,283,000		$	(2,000	)	$	9,000		$	(28,609,000	)	$	3,706,000

	Series A convertible preferred stock				Preferred Stock					Common Stock						Additional Paid-in			Stock Subscription			Other Comprehensive		Accumulated			Total Stockholders’
	Shares		Amount		Capital		Receivable			Income			Deficit			equity
	Shares		Amount		Shares		Amount			Shares			Amount			Capital			Receivable			Income		Deficit			Deficit
	Common Stock				Additional Paid-in		Stock Subscription			Other Comprehensive			Accumulated			Total Stockholders’
Balance December 31, 2022		-	$	-		-	$	-			24,495,621		$	24,000		$	11,480,000		$	(2,000	)	$	5,000	$	(14,650,000	)	$	(3,143,000	)
	Shares		Amount		Capital		Receivable			Income			Deficit			equity
Foreign currency translation income		-		-		-		-			-			-			-			-			2,000		-			2,000
Balance December 31, 2023		24,345,598	$	24,000	$	20,807,000	$	(2,000	)	$	9,000		$	(19,280,000	)	$	1,558,000
Net loss		-		-		-		-			-			-			-			-			-		(199,000	)		(199,000	)
Equity-based compensation		-		-		445,000		-			-			-			445,000
Balance, March 31, 2023		-		-		-		-			24,495,621			24,000			11,480,000			(2,000	)	$	7,000		(14,849,000	)		(3,340,000	)
Shares issued for extinguishment of debt		884,942		1,000		6,927,000		-			-			-			6,928,000
Equity-based compensation		-		-		-		-			-			-			24,000			-			-		-			24,000
Warrant issued with notes payable		-		-		581,000		-			-			-			581,000
Cancellation of shares		-		-		-		-			(10,000,000	)		(10,000	)		10,000			-			-		-			-
Foreign currency translation loss		-		-		-		-			(3,000	)		-			(3,000	)
Foreign currency translation income		-		-		-		-			-			-			-			-			1,000		-			1,000
Net loss		-		-		-		-			-			(7,014,000	)		(7,014,000	)
Foreign currency translation income (loss)		-		-		-		-			-			-			-			-			1,000		-			1,000
Balance March 31, 2024		25,230,540	$	25,000	$	28,760,000	$	(2,000	)	$	6,000		$	(26,294,000	)	$	2,495,000
Net loss		-		-		-		-			-			-			-			-			-		(217,000	)		(217,000	)
Balance June 30, 2023		-	$	-		-	$	-			14,495,621		$	14,000		$	11,514,000		$	(2,000	)	$	8,000	$	(15,066,000	)	$	(3,532,000	)
Balance		-	$	-		-	$	-			14,495,621		$	14,000		$	11,514,000		$	(2,000	)	$	8,000	$	(15,066,000	)	$	(3,532,000	)
Equity-based compensation		-		-		-		-			-			-			197,000			-			-		-			197,000
Net loss		-		-		-		-			-			-			-			-			-		(98,000	)		(98,000	)
Net income (loss)		-		-		-		-			-			-			-			-			-		(98,000	)		(98,000	)
Balance September 30, 2023		-	$	-		-	$	-			14,495,621		$	14,000		$	11,711,000		$	(2,000	)	$	8,000	$	(15,164,000	)	$	(3,433,000	)
Balance		-	$	-		-	$	-			14,495,621		$	14,000		$	11,711,000		$	(2,000	)	$	8,000	$	(15,164,000	)	$	(3,433,000	)

See the accompanying notes to these unaudited condensed consolidated financial statements.

CalEthos, Inc.

Unaudited Condensed Consolidated Statements of Cashflow

For the ~~nine~~Three Months Ended ~~September~~March 3031,

	2024			2023
	2025			2024
Cash Flows From Operating Activities
Net loss	$	(9241,~~329,~~000	)	$	(~~514~~7,014,000	)
Adjustments to reconcile net loss to net cash used in operating activities:
Amortization of note payable discounts		~~1,666,000~~-			-253,000
Amortization of debt issuance cost		212,000			-
Fair value of equity-based compensation		~~318~~42,000			55121,000
Gain on settlement of accounts payable		-			(23,000	)
Loss on extinguishment of debt		-			6,468,000
Loss on extinguishment of debt		6,468,000			-
Changes in operating assets and liabilities
Write off of development cost		344,000			-
Accounts payable and accrued expenses		42,000			(40,000	)
Changes in operating assets and liabilities		-			-
Net cash used in operating activities		(145,000	)		(212,000	)
Prepaid expenses and other current assets		-			(8,000	)
Accounts payable and accrued expenses		39,000			450,000
Net Cash Used in Operating Activities		(492,000	)		(40,000	)
Cash Flows From Investing Activities
Date center campus development cost		(1278,~~085,~~000	)		(~~854~~286,000	)
Net Cash Used in Investing Activities		(1,085,000	)		(854,000	)
Net cash used in investing activities		(278,000	)		(286,000	)
Cash Flows From Financing Activities
Cash proceeds from issuance of convertible debentures		~~460~~225,000			-
Cost for issuance of convertible debentures		(3410,000	)		-
Cash proceeds for issuances of notes payable		~~1,000,000~~-			-1,000,000
Net Cash Provided by Financing Activities		1,426,000			-
Net cash provided by financing activities		215,000			1,000,000
Effect of exchange rate changes on cash and cash equivalents		~~(1,000~~-	)		5(1,000	)
Net decrease in cash and cash equivalents		(152,000	)		(889,000	)
Net (decrease) increase in cash and cash equivalents		(208,000	)		501,000
Cash and cash equivalents, beginning of period		~~308~~286,000			2308,~~067,~~000
Cash and cash equivalents, end of period	$	~~156~~78,000		$	1809,~~178,~~000
Supplemental disclosure of cash flow information:
Cash paid for interest	$	-100,000		$	-
Cash paid for income taxes	$	-		$	-
Non-cash investing and financing activities
Relative fair value of warrants issued with note payable	$	~~2,355,000~~-		$	-581,000
Capitalized interest – project development cost	$	4627,000		$	~~113~~7,000
Common stock issued for debt forgiveness	$	6,928,000		$	-
Accrued expenses – project development cost	$	24,000		$	72,000
Equity-based compensation capitalized	$	1,876,000		$	166,000
Reversal of equity-based compensation capitalized		(1,073,000	)	$	-
Equity-based compensation capitalized	$	425,000		$	324,000

See the accompanying notes to these unaudited condensed consolidated financial statements.

CalEthos, Inc.

Notes to the Unaudited Condensed Consolidated Financial Statements

For the ~~Nine~~Three Months Ended March ~~September 30~~31, 2025 and 2024

Note 1 – Organization and Accounting Policies

ORGANIZATION AND ACCOUNTING POLICIES

CalEthos, Inc. (the “Company” or “we”) was incorporated on March 20, 2002 under the laws of the State of Nevada.

~~The~~As of July 2022, the Company’s isboard ~~implementing~~of ~~its~~directors ~~plan~~resolved to ~~build~~focus exclusively on developing a clean-energy-powered data center campus ~~operation~~(“Data ~~using~~Center ~~the~~Campus”). ~~latest~~As ~~energy-efficient~~such, ~~building~~the ~~materials and~~Company ~~cooling~~is ~~technologies~~implementing ~~and~~its plan to ~~provide~~build ~~wholesale~~aa ~~colocation~~large-scale, ~~services~~data tocenter ~~enterprise~~campus vertically ITintegrated ~~and~~with ~~hyperscale~~onsite ~~customers.~~geothermal power production In addition, the Company may acquire assets and all or part of other companies operating in the ~~high-density~~clean ~~computing~~energy ~~industry~~or data center infrastructure industries or invest in or joint venture with other more-established companies already in the industry that would add value to the Company’s business strategy.

As of July 2022, the Company’s board of directors resolved to focus exclusively on developing a clean-energy-powered data center (“Data Center Campus”).

Korean entity

On November 5, 2021, AIQ System Inc. (“AIQ”) was incorporated in Seoul, Republic of Korea. AIQ is authorized to issue 3 million shares of common stock. At the date of incorporation, 10,000 shares were issued to the Company for 100,000,000 Korean Won, or approximately $89,000, for 100% ownership of AIQ. As of July 2022, AIQ was placed into a dormant state of operations. As of March 31, 2025, AIQ has been dissolved.

Basis of Presentation

The accompanying condensed ~~Condensed~~consolidated ~~Consolidated~~financial ~~Financial~~statements ~~Statements~~ and notes thereto are unaudited. The unaudited ~~interim~~condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and note disclosures normally included in the Company’s annual financial statements have been condensed or omitted. The December 31, ~~2023~~ 2024 condensed consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required by GAAP. These interim unaudited condensed consolidated financial statements, in the opinion of management, reflect all normal recurring adjustments necessary for a fair presentation of the financial position, results of operations and cash flows for the ~~interim nine~~three-month periods ended ~~September~~March 3031, ~~2024~~2025 and ~~2023~~2024. The results for the three ~~and nine~~ months ended ~~September~~March 3031, ~~2024~~2025 are not necessarily indicative of the results to be expected for the full year ending December 31, ~~2024~~2025 or for any future period.

These unaudited condensed ~~Condensed~~consolidated ~~Consolidated~~financial ~~Financial~~statements ~~Statements~~ should be read in conjunction with the Company’s audited consolidated financial ~~statements~~ statements and the notes thereto for the year ended December 31, ~~2023~~2024, included in the Company’s annual report on Form 10-K filed with the SEC on April 92, ~~2024~~2025.

Principles of Consolidation

The unaudited condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary from the formation date. All material intercompany transactions and balances have been eliminated in consolidation.

Going Concern and Liquidity

The Company incurred a net loss of approximately $9241,~~329,~~000 for the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025, had an accumulated deficit of approximately $2832,~~609~~111,000 as of ~~September~~March 3031, ~~2024~~2025 and had no recurring revenue from operations. The Company has financed its activities principally ~~through~~ through debt and equity financing and shareholder contributions. Management expects to incur additional losses and cash outflows in the ~~foreseeable~~ foreseeable future in connection with its operating activities. These conditions raise substantial doubt about the Company’s ability to continue as a going concern for one year from the issuance of these consolidated financial statements.

The Company’s unaudited condensed consolidated financial statements have been presented on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.

The Company is subject to a number of risks similar to those of other similar stage companies, including dependence on key individuals; successful development, marketing and branding of services; the uncertainty of product development and generation of revenues; dependence on outside sources of financing; risks associated with research and development; dependence on third-party suppliers and collaborators; protection of intellectual property; and competition with larger, better-capitalized companies. Ultimately, the attainment of profitable operations is dependent on future events, including obtaining adequate financing to fund the Company’s operations and generating a level of revenues adequate to support the Company’s cost structure.

The Company will need to raise debt or equity financing in the future in order to continue its operations and achieve its growth targets. However, there can be no assurance that such financing will be available in sufficient amounts and on acceptable terms, when and if needed, or at all. The precise amount and timing of the funding needs cannot be determined accurately at this time, and will depend on a number of factors, including the development of the Company’s data center campus, approvals for construction permits, construction times, delivery of critical equipment, market demand for the Company’s wholesale colocation data center services, the timing of customer commitments for data center space, the management of working capital, and payment terms and conditions for purchase of the Company’s services. The Company believes its cash balances and cash flow from operations will not be sufficient to fund its operations and growth for the next twelve months from the issuance date of these financial statements. If the Company is unable to raise additional funding from investors or through other avenues, it may not be able to continue as a going concern. The accompanying ~~unaudited~~ consolidated financial ~~statements~~ statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

Segment Reporting

The Company’s chief operating decision maker (“CODM”) is the Company’s Chief Executive Officer. The Company operates as one operating segment and uses net income or loss as measures of profit or loss on a consolidated basis in making decisions regarding the allocation of capital resources and performance assessment. Additionally, the Company’s CODM regularly reviews the Company’s expenses on a consolidated basis. The financial metrics used by the CODM help make key operating decisions, such as determination of the use of capital resources for data center development and general and administrative expenses.

Since the Company operates as one reportable segment, all financial information required by “Segment Reporting” can be found in the accompanying unaudited condensed consolidated financial statements. The CODM does not review segment assets at a level other than that presented in the Company’s unaudited condensed consolidated balance sheets. There are no intra-entity sales or transfers, and no significant expense categories regularly provided to the CODM beyond those disclosed in the Unaudited Condensed Consolidated Statements of Operations.

Use of Estimates

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting periods.

Foreign Currency Translation

The financial statements of foreign subsidiaries, for which the functional currency is the local currency, are translated into U.S. dollars using the exchange rate at the consolidated balance sheet date for assets and liabilities and a weighted-average exchange rate during the year for revenue, expenses, gains and losses. Translation adjustments are recorded as other comprehensive income (loss) within shareholders’ equity (deficit). Gains or losses from foreign currency transactions are recognized in the consolidated statements of operations.

Fair Value Measurement

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants as of the measurement date. Applicable accounting guidance provides an established hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in valuing the asset or liability and are developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the factors that market participants would use in valuing the asset or liability. There are three levels of inputs that may be used to measure fair value:

Level 1 -	Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 -	Other inputs that are directly or indirectly observable in the marketplace.
Level 3 -	Unobservable inputs which are supported by little or no market activity.

The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

6As of and for the three months ended March 31, 2025 and 2024, the Company had no assets or liabilities that require fair value measurement.

As of and for the nine months ended September 30, 2024, the Company had no assets or liabilities that require fair value measurement.

Cash and Cash Equivalents

The Company considers all highly liquid investments with maturities of three months or less at the time of purchase to be cash equivalents. Cash and cash equivalents are recorded at cost, which approximates their fair value. The Company maintains its cash and cash equivalents in banks insured by the Federal Deposit Insurance Corporation (“FDIC”) in accounts that at times may be in excess of the ~~federally~~ federally insured limit of $250,000 per bank. The Company minimizes this risk by placing its cash deposits with major financial institutions. As As of ~~September~~March 3031, ~~2024~~2025 and December 31, ~~2023~~2024, the Company had approximately nil and $2234,000, respectively, in excess of the federal ~~insurance~~ insurance limit.

Prepaid Expenses

Prepaid expenses are assets held by the Company that are expected to be realized and consumed within twelve months after the reporting period.

Data Center Campus Costs

Data center cost is stated at cost, which includes the cost incurred to complete phase I of the Company’s data center development plan. Phase I costs include the option payment for the land and the cost of consulting firms to provide power and connectivity assessments, feasibility studies, engineering plans, and project benchmarking. Data center cost also includes internal cost such as payroll-related cost and debt interest cost.

In accordance with ASC 360-10-35, the Company reviews the carrying amounts of data center cost when events or changes in circumstances indicate the assets may not be recoverable. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss, if any. Where it is not possible to estimate the recoverable amount of an individual asset, the Company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

The recoverable amount is the higher of fair value, less costs of disposal and value in use. In assessing value in use, the estimated future cash flows to be derived from continuing use of the asset or cash-generating unit are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. Fair value less costs of disposal is the amount obtainable from the sale of an asset or cash-generating unit in an arm’s length transaction between knowledgeable, willing parties, less the cost of disposal. When a binding sale agreement is not available, fair value less costs of disposal is estimated using a discounted cash flow approach with inputs and assumptions consistent with those of a market participant. If the ~~recoverable~~ recoverable amount of an asset or cash-generating unit is estimated to be less than its carrying amount, the carrying amount of the cash-generating unit is reduced to its recoverable amount. An impairment loss is recognized immediately in net income.

~~As of September 30, 2024, there have been no circumstances to indicate the asset may not be recoverable.~~7

As of March 31, 2025, there have been no circumstances to indicate the asset may not be recoverable.

Related Parties

The Company follows Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) section 850-10 for the identification of related parties and disclosure of related-party transactions.

Pursuant to ASC section 850-10-20, the related parties include (a.) affiliates of the Company (“Affiliate” means, with respect to any specified Person, any other Person that, directly or indirectly through one or more intermediaries, controls, is controlled by or is under common control with such Person, as such terms are used in and construed under Rule 405 under the Securities Act); (b.) entities for which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value Option of ASC section 825–10–15, to be accounted for by the equity method by the investing entity; (c.) trusts for the benefit of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship of management; (d.) principal owners of the Company; (e.) management of the Company; (f.) other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and (g.) other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests.

The consolidated financial statements ~~shall~~are required to include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures ~~shall~~are required to include: (a.) the nature of the relationship(s) involved; (b.) a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects of the transactions on the financial statements; (c.) the dollar amounts of transactions for each of of the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and (d.) amounts due from or to related parties as of the date of each balance sheet presented and, if ~~not~~ not otherwise apparent, the terms and manner of settlement.

Commitments and Contingencies

The Company follows ASC section 450-20 to report accounting for contingencies. Certain conditions may exist as of the date the consolidated financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or un-asserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or un-asserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s consolidated financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed.

Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.

Stock-Based Compensation

The Company accounts for its stock-based compensation under ASC 718, “Compensation – Stock Compensation” using the fair value-based method. Under this method, compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. This guidance establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity’s equity instruments or that may be settled by the issuance of those equity instruments.

The Company uses the fair value method for equity instruments granted to non-employees and use the BSM model for measuring the fair value of options. The stock based fair value compensation is determined as of the date of the grant (measurement date) and is recognized over the vesting periods.

The Company uses the fair value method for equity instruments granted to non-employees and use the BSM model for measuring the fair value of options. The stock-based fair value compensation is determined as of the date of the grant (measurement date) and is recognized over the vesting periods.

Earnings Per Share

The Company uses ASC 260, “Earnings Per Share” for calculating the basic and diluted earnings (loss) per share. The Company computes basic earnings (loss) per share by dividing net income (loss) by the weighted average number of common shares outstanding. Diluted earnings (loss) per share is computed based on the weighted average number of shares of common stock plus the effect of dilutive potential common shares outstanding during the period using the treasury stock method. Dilutive potential common shares include outstanding stock options and warrants and stock awards. For periods with a net loss, basic and diluted loss per share is the same, in that any potential common stock equivalents would have the effect of being anti-dilutive in the computation of net loss per share.

Securities that could potentially dilute loss per share in the future were not included in the computation of diluted loss per share for the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025 and ~~2023~~2024 because their inclusion would be anti-dilutive. Common stock equivalents amounted to 611,~~675~~326,~~801~~ 178 and nil ~~14,495,621~~ for the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025 and ~~2023~~2024, respectively.

Recent Accounting Pronouncements

The Company’s management reviewed all recently- issued accounting standard updates (“ASU’s”) not yet adopted by the Company and does not believe the future ~~adoptions~~adoption of any such ASU’s may be expected to cause a material impact on the Company’s consolidated financial condition or the results of its operations.

Note 2 – Data Center Costs

DATA CENTER COSTS

On July 22, 2024, the Company entered into an option agreement (“Option”) to acquire for a purchase price of $5,000,000 a 315-acre parcel of land (“New Property”) in Imperial County, California to be used for the development of the Company’s Data Center Campus. With the execution of the Option, the Company paid a non-refundable deposit of $50,000. The Option has an initial term of one year and may be extended for an additional six-month period by the payment of $75,000 on or before July 21, 2025.

On March 30, 2023, the Company signed an option agreement (“Initial Option”) to acquire 80 acres of commercially-zoned land (“Initial Property”) in Imperial County, California for $3,360,000 (“Purchase Price”). The Initial Property was optioned to be the land used for the Company’s Data Center Campus. The Company paid a non-refundable deposit of $84,000 on the signing of the Initial Option. On July 24, 2024 (“Termination Date”), the Company terminated (“Termination”) the Initial Option as the Company believes the New Property is better suited for the Company’s Data Center Campus project.

As of the Termination Date, the Company had approximately $4,158,000 of cost (“DCC Cost”) for the Data Center Campus project. In accordance with ASC 790 and 360, the Company is required to determine the amount of DCC Cost (“Option Cost”) associated with the Initial Property. The Option Cost is required to be ~~expense~~exposed aton the date the Company abandoned the Initial Option. The Company has determined the date of abandonment was the Termination Date. As of the Termination Date, the Company had approximately $344,000 of Option Cost. The remaining DCC Cost are related to the development activities to the overall Data Center Campus, as such are not cost associated with the Initial Property.

As of ~~September~~March 3031, ~~2024~~2025, the Company has incurred DCC Cost of approximately $45,~~875~~531,000, which includes approximately $~~242~~310,000 of capitalized interest related to the interest calculated for the funds, from the Notes payable and Convertible promissory notes, used for the DCC ~~development~~ development expenditures.

Note 3 – Notes Payable

NOTES PAYABLE

Notes payable transactions are summarized for the ~~nine~~periods ~~months~~ ended ~~September 30, 2024 are summarized~~ as follows:

SCHEDULE OF NOTES PAYABLE

Balance, beginning of the period	$	11,000
	March 31, 2025		December 31, 2024
Additions		1,000,000
Principal
Balance, end of the period	$	1,011,000
Balance, beginning of the period	$	11,000	$	11,000
Discount
Additions – related party		-		1,000,000
Balance, beginning of the period		-
Settlement – related party		-		(1,000,000	)
Additions	$	2,355,000
Balance, end of the period		-		11,000
Amortization		1,666,000
Discount
Balance, end of the period		689,000
Balance, beginning of the period		-		-
Net carrying amount	$	322,000
Additions – related party		-		2,355,000
Amortization – related party		-		2,355,000
Balance, end of the period		-		-
Net carrying amount	$	11,000	$	11,000

Interest expense for the notes payable amounted to nil and $9,000 for the three months ended March 31, 2025 and 2024, respectively, of which approximately nil and $5,000, respectively, were capitalized as data center development cost.

In February 2024, the Company issued a promissory note (“Promissory Note”) in the principal amount of $1,000,000 that bears interest at the rate of 10% per annum and originally matured on May 31, 2024 (“Maturity Date”). It also issued a five-year warrant to purchase up to 200,000 shares of common stock with an initial exercise price of $0.50 per share (“Finance Warrant”).

In accordance with ASC 470 - Debt, the Company has allocated the $1,000,000 of cash proceeds on a relative fair value to the Promissory Note and the Finance Warrant. The Finance Warrant was valued using the Black Scholes option pricing model for a total fair value of approximately $1,389,000 based on a 2.5-year term, volatility of 159% , a risk-free equivalent yield of 4.1%, and a stock price of $7.21. The Finance Warrant was ascribed a relative fair value of approximately $581,000.

On the Maturity Date, the holder of the Promissory Note agreed to extend the Maturity Date to August 31, 2024 (“Extension Maturity”). As consideration for the Extension, the Company issued to the holder a warrant to purchase 300,000 shares of the Company’s common stock with an initial exercise price of $3.50 per share (“Extension Warrant”).

The Extension Warrant was valued using the Black Scholes option pricing model for a total fair value of approximately $853,000 based on a 2.5-year term, volatility of 163%, a risk-free equivalent yield of 4.3%, and a stock price of $3.5. The fair value of $853,000 was recorded as a debt discount to be amortized over the Extension period of three months. As of September 30, 2024, the Company had amortized approximately $853,000 of the value of the Extension Warrant.

On the Extension Maturity date, the holder of the Promissory Note agreed to extend the Extension Maturity to December 31, 2024 (“Additional Extension”). As consideration for the Additional Extension date, the Company issued to the holder a warrant to purchase 300,000 shares of the Company’s common stock with an initial exercise price of $3.80 per share (“Additional Extension Warrant”).

The Additional Extension Warrant was valued using the Black Scholes option pricing model for a total fair value of approximately $921,000 based on a 2.5-year term, volatility of 162%, a risk-free equivalent yield of 3.8%, and a stock price of $3.80. The fair value of $921,000 was recorded as a debt discount to be amortized over the Additional Extension period of four months. As of September 30, 2024, the Company had amortized approximately $232,000 of the value of the Extension Warrant.

Interest expense on the Promissory Note amounted to $64,000 and $343,000 for the nine months ended September 30, 2024 and 2023, respectively, of which approximately $40,000 and $113,000, respectively, were capitalized as data center development cost.

Note 4 – Convertible Debentures

CONVERTIBLE DEBENTURES

Convertible debentures transactions are summarized for the ~~nine~~periods ~~months~~ ended ~~September 30, 2024 are summarized~~ as follows:

SCHEDULE OF CONVERTIBLE DEBENTURES

Principal	Three months ended March 31, 2025			Year Ended December 31, 2024
Balance, beginning of period	$	~~341~~1,410,000		$	341,000
Additions		~~460~~225,000			1,410,000
Conversions		~~(341,000~~-	)		(341,000	)
Balance, end of period	$	~~460~~1,635,000			1,410,000
Debt issuance cost
Balance, beginning of period	$	-97,000			-
Additions		3410,000			106,000
Amortization		(212,000	)		(9,000	)
Balance, end of period	$	3295,000			97,000
Net book value	$	~~428~~1,540,000		$	1,313,000

In June 2024, the Company initiated a private ~~place~~placement offering for its convertible ~~promissory notes~~ debentures (the “Debentures”). ~~As of September 30, 2024, the net proceeds were approximately $426,000, due to approximately $34,000 paid as debt issuance cost in connection with the issuance of the Debentures.~~ The Debentures bears interest at 10.0% per annum with a default interest rate of 15.0% per annum. The principal amount and all accrued interest are payable on December 31, 2026. The holder of the Debentures has the option to convert the unpaid principal and interest into shares of the Company’s common stock at the conversion rate of $2.00 per share, subject to adjustment for stock splits, stock dividends and the like and for issuances by the Company of common stock at a price per share that is less than the then-current conversion price, subject to certain exceptions.

In accordance with the Debenture, the Company has the right to prepay the Debentures upon providing 45 days of its intention to prepay.

The outstanding principal amount of the Debentures and all accrued interest thereon shall automatically be converted into shares of common stock at the then effective conversion price upon (i) the close of business on the sixtieth (60th) consecutive day on which the VWAP of the Company’s common stock is at least $4.00 per share, subject to appropriate adjustment in the event of any stock dividend, stock split, stock combination or other similar recapitalization with respect to the common stock, or (ii) the execution by the Company of a long-term lease with a data center client for all or a substantial portion of the Company’s planned data center development project.

InFor ~~December 2023,~~ the Company offered the holders of the Company’s outstanding convertible promissory notes in the aggregate principal amount of $341,000 the option to convert such notes into the Company’s common stock at a price ranging from $0.51 to $0.54 per share. During the three months ended March 31, ~~2024~~2025, the Company ~~converted~~issued ~~principal~~Debentures ~~and~~in ~~interest of approximately $341,000 and $119,000, respectively (a total of $460,000), for 884,942 shares of~~ the ~~Company’s~~amount ~~common stock with a fair market value~~ of ~~approximately~~ $6225,~~928,~~000 as of the dates of conversion. As the terms of the conversion were not in accordance with the original conversion feature, the holders of such notes did not provide any concession to the Company, and there was not an inducement to the holders to convert. As the offer did not have a time limit, the Company has accounted for ~~the~~net ~~conversion~~proceeds ~~in accordance with ASC 470-50-40-4. The difference between the fair value~~ of ~~the consideration paid of~~ approximately $6215,~~928,~~000 ~~and the liability of $460,000 was approximately $6,468,000, which was accounted for as a loss on liability settlement~~. ~~The loss on the settlement was recorded as a loss on extinguishment of debt on the statement of operations for the three months ended March 31, 2024.~~

Interest expense on ~~these~~ convertible promissory notes amounted to $1037,000 and $4,000 for the ~~nine~~three months ended ~~September~~March 3031, 2025 and 2024, respectively, of which $727,000 and $2,000, respectively, was capitalized as ~~Data~~data ~~Center~~center ~~Campus~~campus ~~Cost~~cost.

Note 5 – Commitments and Contingencies

COMMITMENTS AND CONTINGENCIES

Litigation

From time to time, the Company may become subject to legal proceedings, claims and litigation arising in the ordinary course of business. The Company is not currently a party to any material legal proceedings, nor is the Company aware of any pending or threatened litigation that would have a material adverse effect on the Company’s business, operating results, cash flows or financial condition should such litigation be resolved unfavorably.

Employment Agreement

Chief Operating Officer

In June 2023, the Company executed an employment agreement (“Employment Agreement”) to employ an individual to be the Company’s President and Chief Operating Officer (“Executive”). As compensation for services rendered, the Executive will be paid a base salary of $250,000 per annum. The Executive’s base salary may be increased as certain milestones are met, such as 1) when the necessary governmental permits are granted to start construction of the Company’s initial data center, 2) once the initial data center is operational and at least 25% of the planned megawatts of collation capacity is leased. Also, at the discretion of the Company, following each calendar year of continued employment, the Executive shall be eligible to receive a discretionary bonus of up to fifty percent (50%) of Executive’s base salary during the first year of employment, up to seventy-five percent (75%) of Executive’s then-current base salary during the second year of employment, and up to one-hundred percent (100%) of Executive’s then-current base salary during Executive’s third year of employment. Payment of any bonus will be based on achieving certain goals and performance criteria established by the Company. In addition, the Executive was granted options to purchase 600,000 and 1,900,000 shares of the Company’s common stock.

The Employment Agreement also provides for certain severance benefits upon termination of the Executive by the Company without “cause” or by the Executive for good reason. In the event of a termination by the Company without cause or by the Executive for good reason after the first full year of employment, the Executive would be entitled to (i) continued payment of the base salary for the lesser of six months or the remaining term of the Employment Agreement, subject to the Executive signing a timely and effective separation agreement containing a release of all claims against the Company and other customary terms.

Vice President of Data Center Development

On March 1, 2024, the Company hired an individual as vice president of data center development with an annual salary of $225,000. The salary increases to $240,000 and $250,000 on the first and second anniversary dates, respectively. Also, the individual is eligible for an annual bonus of up to 25%, 35% and 40% of the annual salary for the first, second and third calendar years, respectively.

Chief Strategy and Development Officer

On April 1, 2024, the Company hired an individual as chief strategy and development officer vice president with an annual salary of $250,000. The salary increases to $275,000 and $300,000 on the first and second anniversary dates, respectively. Also, the individual is eligible for an annual bonus of up to 25%, 35% and 40% of the annual salary for the first, second and third calendar years, respectively.

Note 6 – Stockholders Equity

STOCKHOLDERS EQUITY

Stock Options

~~As part~~On ofJanuary ~~the~~15, ~~offer letter executed on April 1~~2025, ~~2024 for~~ the Company ~~Chief~~issued, ~~Strategy~~to ~~and~~a ~~Development officer~~consultant, ~~the Company award~~ a non-qualified stock option toagreement for the purchase 1of 350,000~~,000~~ shares of the Company’s common stock atfor aan ~~purchase~~exercise price of $21.6299, which was the fair ~~market~~ value of the Company’s common stock on the grant date. The option vests as to 350,000 shares of ~~issuance.~~common stock as follows:

The 1,000,000 options vests as follows:

	●	The option becomes exercisable as to 43,750 shares of common stock on January 16, 2026 and shall vest and become exercisable as to an additional 43,750 shares of common stock on each of January 16, 2027, January 16, 2028, and January 16, 2029 provided that the optionee is a consultant, an employee or a Board member in good standing with the Company on such applicable vesting date.
	●	The option vests as to the remaining 175,000 shares of common stock based on the employee or consultant completing the following milestones:

● 168,750 shares on the date of issuance; ● 168,750 shares on each the 1st, 2nd and 3rd anniversary dates of the issuance date; ● Phase (a) 32,500 shares upon the Award of a GMP contract to a construction manager/company; ● Phase (b) 65,000 shares upon completion of the initial site development plan and data center design and 100% construction documents; ● Phase (c) 32,500 shares upon the Company receiving permits necessary to start construction of the data center site and facilities; ● Phase (d) 65,000 shares upon the completion of an all-network ready meeting rooms in the first data center; and ● Phase (e) 130,000 shares upon the completion of construction of a customer-ready data center facility and receipt of a conditional occupancy permit for a data center facility.

	○	The option will vest as to 20% of such shares of common stock (35,000 shares) upon completion, with respect to the Company’s optioned real property in Imperial County, CA (the “Property”), of a general plan amendment, zone change, and approved use for data center and/or onsite power production use;
	○	The option will vest as to 20% of such shares of common stock (35,000 shares) upon the completion of a development agreement with Imperial County, CA (the “County”) or similar land use and entitlement to memorialize the approval of a data center use for the Property;

The Company’s management has accounted for the options in accordance with ASC 718 – Stock Compensation (“ASC 718”). ASC 718 requires the Company to estimate the service period over which the compensation cost will be recognized. Management has estimated that the first development phase (a) will be completed by December 31, 2024, the second development phase (b) by March 31, 2025, the third development phase (c) by July 1, 2025, and the fourth and fifth development phases (d) and (e) by December 31, 2026. The estimated service period will be adjusted for actual and expected completion date changes. Any such change will be recognized prospectively, and the remaining deferred compensation will be recognized over the remaining service period.11

○ The option ~~grant~~will ~~date~~vest ~~fair~~as ~~value~~to 20% of $2such shares of common stock (35,~~437,~~000 ~~was~~shares) ~~calculated~~upon ~~using~~the Company receiving from the ~~Black~~County ~~Scholes~~permits ~~fair~~necessary ~~value~~to ~~option~~start construction at the Property of either an onsite power production of a 50MW generation system or a 60MW critical load data center facility (including but not limited to power substations, on-~~pricing~~site ~~model~~roads, ~~with~~water, ~~key~~power, ~~input~~fiber ~~variables provided~~communications, bybuildings, ~~management~~perimeter walls, asand ofsecurity ~~the~~systems); ~~date~~○ ofThe ~~issuance:~~option ~~volatility~~will ~~range~~vest ~~166.28%~~as to ~~243.04~~20%, ~~the~~of ~~fair~~such ~~value~~shares of common stock ~~$2.62~~(35,000 ~~estimated life~~shares) ~~range~~upon ~~2.38~~the tocompletion ~~5.0~~of ~~years,~~binding ~~risk-free~~agreements ~~rate~~for an external or onsite portfolio of ~~range~~power ~~4.34%~~sources tofor ~~4.72%~~a ~~and~~minimum ~~dividend~~of ~~rate~~500MW of ~~nil.~~power ~~For~~to support the ~~nine~~data ~~months~~center ~~ended~~load ~~September~~at 30the Property; and ○ The option will vest as to 20% of such shares of common stock (35, ~~2024,~~000 shares) upon the ~~Company~~completion ~~recorded~~of ~~compensation~~the ~~expenses~~sale or lease of ~~approximately~~all $1or a portion of the Property for “powered dirt”,~~051,000,~~ ~~which~~a ~~was~~“powered ~~capitalized~~shell” asor a built-to-suit data center ~~cost~~facility.

~~For~~● Vesting milestones can be altered or changed by the ~~nine~~Company ~~months~~and ~~ended~~the ~~September~~optionee ~~30,~~mutually ~~2024,~~agreeing as the ~~total~~ ~~equity-based~~data ~~compensation~~center ~~was~~site ~~approximately~~development, $2building designs,~~194,000~~ ofand ~~which~~construction ~~approximately~~plans $1are further defined and timelines for permitting,~~876~~ construction,~~000~~ ~~was~~and ~~capitalized~~customer ascontracts, ~~Data~~occupancies, ~~Center~~and ~~Campus~~operations’ ~~costs~~milestones are established.

~~For~~The Company’s management has accounted for the ~~nine~~options ~~months~~in ~~ended~~accordance ~~September~~with ~~30,~~ASC ~~2023~~718, which requires the ~~total~~Company ~~equity-based~~to estimate the service period over which the compensation ~~was~~cost ~~approximately~~will ~~$221~~be recognized. Management has estimated that the first and second development phase (a) and (b) will be completed by December 31,~~000~~ of2025, ~~which~~the third development phase (c) by March 31, 2026, and the fourth and fifth development phases (d) and (e) by June ~~approximately~~30, ~~$166~~2029. The estimated service period will be adjusted for actual and expected completion date changes. Any such change will be recognized prospectively,~~000~~ ~~was~~and ~~capitalized~~the asremaining ~~Data~~deferred ~~Center~~compensation ~~Campus~~will ~~costs~~be recognized over the remaining service period.

~~Stock~~ The option grant date ~~activity~~fair ~~for~~value of $690,000 was calculated using the ~~nine~~Black Scholes fair value option-pricing model with key input variables provided by management, as of the date of issuance: volatility range 223.09 to 237.39%, the fair value of common stock $1.99, estimated life range 4.5 to 5.25 years, risk-free rate of 4.45% and dividend rate of nil. For the three months ended ~~September~~March 3031, ~~2024~~2025, the Company recorded compensation expenses of approximately $91,000, which was capitalized as ~~follows:~~data center cost.

On November 15, 2024, the Company issued, to a consultant, a non-qualified stock option to purchase 350,000 shares of the Company’s common stock at an exercise price of $5.00 per share, the fair market value of the Company’s common stock as of November 15, 2024 grant date. For the three months ended March 31, 2025, the Company recorded compensation expenses of approximately $242,000, which was capitalized as data center cost.

On April 1, 2024, the Company awarded its Chief Strategy and Development officer a non-qualified stock option to purchase 1,000,000 shares of the Company’s common stock at a purchase price of $2.62, which was the fair market value of the Company’s common stock on the date of issuance. In January 2025, the Company terminated the employment agreement. As of the termination date, the employee vested the options as to 1675,000 shares of common stock, the options to purchase the remaining 831,250 shares of common stock was cancelled and the associated compensation expense capitalized in the prior year of approximately $986,000 was recaptured.

December 2023 Stock Options

In December 2023, the Board of Directors approved the issuance of stock options to the Company’s CEO and COO for the purchase of 1,000,000 and 1,000,000 shares of common stock, respectively (“2023 Executive Options”) for an exercise price of $0.54, per share, which was the fair market value of the Company’s common stock on the date of issuance. For the three months ended March 31, 2025 and 2024, the Company recorded compensation expenses of approximately $67,000 and $215,000, respectively, of which approximately $25,000 and $78,000 was expensed as compensation expense and approximately $44,000 and $138,000 was capitalized as data center cost.

In December 2023, the Board of Directors approved the issuance of stock options to two consultants, an executive advisor and a data center development advisor, for the purchase of 350,000 and 350,000, respectively, shares of common stock (collectively “2023 Consultant Options”) for an exercise price of $0.54, per share, which was the fair market value of the Company’s common stock on the date of issuance. In January 2025, both of the consultants were terminated. As of the termination date, one the options vested as to 43,750 shares of common stock and option for the remaining 306,250 shares of common stock were cancelled. The other option was cancelled in its entirety. The associated compensation expense capitalized in the prior year of approximately $87,000 was recaptured.

June 2023 – Stock Options

As part of the Employment Agreement an executive was granted an incentive stock option and a non-qualified stock option to purchase 600,000 and 1,900,000, respectively, shares of the Company’s common stock for $0.50 per share. The stock options are exercisable for a period of seven years from the date of grant, which was June 19, 2023. For the three months ended March 31, 2025 and 2024, the Company recorded compensation expenses of approximately $67,000 and $176,000, respectively, of which approximately $17,000 and $44,000 was expensed as compensation expense and approximately $50,000 and $132,000 was capitalized as data center cost.

SCHEDULE OF STOCK OPTION ACTIVITIES

	Number of Options		Weighted Average Strike Price/Share		Weighted Average Remaining Contractual Term (Years)		Weighted Average Grant Date Fair Value/Share		Aggregate Intrinsic Value per share
	Number of Shares		Weighted Average Strike Price/Share		Weighted Average Remaining Contractual Term (Years)		Weighted Average Grant Date Fair Value/Share		Intrinsic Value
Balance, December 31, 2023		6,854,000	$	0.53		8.2	$	0.51	$	4.38
Balance, December 31, 2024		8,204,000		0.97		7.8		0.94		0.81
Granted		1350,000~~,000~~		21.6299		8.29		21.4497		~~3.00~~-
Forfeited		-1,487,500		-1.70		-9.1		-0.79		-–
Exercised		-		-–		-–		-–		-–
Expired		-		-		-		-		-
Balance, September 30, 2024		7,854,000		0.79		7.5		0.75		4.21
Balance, March 31, 2025		7,066,500		0.87		7.3		0.73		0.88
Vested and exercisable, September 30, 2024		2,406,083		0.68		6.3		0.66		4.32
Vested and exercisable, March 31, 2025		3,199,833		0.64		5.8		0.62		0.87
Unvested, September 30, 2024		5,447,917	$	0.84		8.1	$	0.79	$	4.16
Unvested, March 31, 2025		3,866,667	$	0.88		6.9	$	1.03	$	0.88

~~Warrant~~For the three ~~grant~~months ~~activity~~ended ~~for~~March 31, 2025, the ~~nine~~total ~~months~~equity-based ~~ended~~compensation ~~September~~was 30approximately $467,000 ~~2024~~of which approximately $425,000 was capitalized as ~~follows:~~data center campus costs and approximately $42,000 was expensed.

Warrants

The following table summarized warrants outstanding as of March 31, 2025:

SCHEDULE OF WARRANTS ACTIVITY

	Number of Shares			Weighted Average Strike Price/Share		Weighted Average Remaining Contractual Term (Years)		Weighted Average Grant Date Fair Value/Share		~~Aggregate~~ Intrinsic Value
Balance, December 31, 2023		5,645,801		$	0.56		4.9	$	1.49	$	-
Balance, December 31, 2024		8,004,678			0.95		4.3		0.83		0.62
Granted		~~800,000~~-			~~2.86~~-		~~4.7~~-		~~3.95~~-		~~2.14~~–
Forfeited		~~(100,000~~-	)		~~1.87~~-		-		~~1.95~~-		~~3.13~~–
Exercised		-—			-–		-–		-–		-–
Expired		-			-		-		-		-
Balance, September 30, 2024		6,345,801			0.83		4.5		0.85		4.30
Balance, March 31, 2025		8,004,678			0.95		4.0		0.83		0.27
Vested and exercisable, September 30, 2024		6,345,801			0.83		4.5		0.85		4.30
Vested and exercisable, March 31, 2025		8,004,678			0.95		4.0		0.83		0.27
Unvested, September 30, 2024		-		$	-		-	$	-	$	-
Unvested, March 31, 2025		–		$	–		–	$	–	$	–

Note 78 – Subsequent Events

SUBSEQUENT EVENTS

The Company evaluated all events that occurred after the balance sheet date through the date the financial statements were issued to determine if they must be reported. The management determined there are no reportable events except for the following:

12On April [22], 2025, the Company borrowed $250,000 from an entity formed for the benefit of Sean Fontenot, a director of the Company, and his family. The loan is evidenced by a promissory note that bears interest at the rate of 10% per annum and matures on August 31, 2025. In connection with such loan, the Company issued to the lender a five5-year warrant to purchase 500,000 shares of common stock for a purchase price of $0.49 per share. In connection with such loan, the Company also entered into an amendment to the warrant to purchase 2,258,877 shares of common stock previously issued to Nanosha, LLC, a company controlled by Mr. Fontenot, pursuant to which the Company reduced the exercise price of the warrant from $2.00 per share to $0.49 per share.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with our financial statements and related notes thereto included elsewhere in this Quarterly Report on Form 10-Q and the financial statements and related notes thereto in our Annual Report on Form 10-K for the year ended December 31, 2023.

This discussion contains certain forward-looking statements that involve risks and uncertainties. Our actual results and the timing of certain events could differ materially from those discussed in these forward-looking statements as a result of certain factors, including, but not limited to, those set forth herein and elsewhere in this Quarterly Report and in our other filings with the Securities and Exchange Commission. See “Cautionary Note Regarding Forward Looking Statements.”

Plan of Operations

We are in the early stages of implementing our plan for the construction and operation of clean-energy-powered data centers to lease to large enterprise information technology (IT) customers that are creating or addressing the growing demand for AI, Cloud and High-Performance Computing (HPC) digital services. In planning for our initial data centers, we are in discussions with several large companies that would lease all or part of the data center campus, with the intention of cultivating long-term strategic relationships with them once they become our customers and providing them with solutions for their data center facilities and IT infrastructure requirements. We initially intend to provide clean-energy-powered wholesale colocation space with flexibility for customers to scale for future growth. As currently contemplated, our offerings will provide clean energy power, flexibility, reliability and security delivered through a tailored, customer-service-focused platform that will be designed to foster long-term relationships.

As of the filing of this Report, we have completed Phase I and entered into Phase II of our data center development plans. In the initial phase of our project, we originally signed an option agreement in March 2023 to acquire 80 acres of commercially-zoned land in Imperial County, California. We believed this site would provide us an opportunity to acquire commercially-zoned land on which we could combine nearby direct clean geothermal/solar energy with a 24/7 data center operation. However, in July 2024, we identified and entered into an option agreement to acquire a larger, 315-acre parcel of land that we believe provides us with significant advantages over our prior data center development site, which include:

● Larger, strategically located, industrial-zoned property with acreage for on-site switchyard, substation and additional data center buildings ● Better options for connectivity to high-voltage transmission lines ● Closer proximity to existing and planned geothermal power plants ● Shorter fiber routing distances to internet backbone and communications networks ● Directly on the main north/south transportation corridor (Hwy. 111) and gateway entrance (Sinclair Rd.) to the planned 51,000-acre Lithium Valley development area ● Lower flood risk - outside of the 100- and 500- year flood zones in a FEMA X (Unshaded) area

In late July 2024, we terminated our option agreement to acquire the 80-acre parcel in Imperial County, California as we believe the recently-optioned property is better suited for our immediate needs.

We believe 100% clean-energy-powered data centers are an important element in the ability of the U.S. to meet its carbon neutral climate goals and for hyperscale and enterprise IT companies to meet their shareholder and customer commitments to have an ESG-compliant, clean digital footprint before 2030. As a result, we believe the availability of nearby clean energy for our Imperial County site will provide us a significant competitive advantage in the marketplace.

In Phase I of our development plan, which we completed in December 2023, we contracted with leading data center advisory firms to complete site, power and connectivity assessments, feasibility studies, engineering plans and project benchmarking. Phase I of our plan included:

● Engaging HDR Engineering, Inc., a global professional services firm specializing in architecture, engineering, environmental and construction services (“HDR Engineering”), to complete a site assessment, project feasibility study, and the initial shovel-ready site development plan for our Imperial County site. ● Engaging ZGlobal, Inc., a power engineering and energy solutions firm (“ZGlobal”), to assess all available power and transmission routes in the immediate area of the site and to develop a plan to access power from close by geothermal and solar producers via Behind-The-Meter, Off-Take and Power Purchase Agreements directly and through agreements with the local grid operator. ● Engaging American Dark Fiber, Inc., a provider of dark fiber connectivity to municipalities, carriers, anchor institutions, content developers, data-center operators, and other sophisticated private network users, to develop a robust fiber-based infrastructure that will provide multiple diverse geographic routes of connectivity to our data center site. ● Engaging Linesight, a construction consultancy services firm (“Linesight”), to provide cost benchmarking of initial design concepts, and to assist with desktop pre-qualification of architect-engineering firms and construction managers.

~~At the~~Item ~~end of December 2023, we started Phase II of our data center development plan~~2. ~~Phase~~Management’s IIDiscussion ~~includes hiring additional staff~~ and ~~consultants to~~Analysis ~~complete environmental, health and safety and cyber security procedures and to develop a set~~ of ~~data~~Financial ~~center~~Condition ~~operating procedures to meet customer pre-qualification requirements. During this phase, we will also develop requests for proposals (RFPs)~~ and ~~contract~~Results packages for contracting an engineering/design firm and general contractor. In addition, we will ramp up our operating staff to support the infrastructure and buildings design processes and the development of ~~building plans and the permit packages. We will also undertake and complete utility studies, transmission planning, substation design and the next level of geotechnical testing.~~Operations

~~Over the~~The ~~next~~following ~~few~~discussion ~~months,~~should webe ~~plan~~read toin ~~complete a power plan and agreements~~ conjunction with ~~local~~our ~~power~~financial ~~producers~~statements and ~~the~~related ~~local~~notes ~~utility~~thereto toincluded ~~deliver~~elsewhere ~~geothermal and~~in ~~solar~~this ~~power~~Quarterly toReport ~~our~~on ~~Imperial~~Form ~~County~~10-Q ~~Data~~and ~~Center Campus. In addition, in November 2024, we completed~~ the ~~customer~~financial ~~pre-qualifications~~statements and ~~basic~~related ~~infrastructure~~notes ~~plans~~thereto ~~required to negotiate a letter of intent with a customer that will lease all or a substantial portion of our planned data center capacity. We are currently~~ in ~~discussions with a number of companies that are interested in leasing~~ our ~~planned development~~Annual ~~under~~Report aon ~~long-term,~~Form ~~build~~10-~~to-suit~~K ~~lease.~~for ~~Based upon~~ the ~~current~~year ~~interest~~ended weDecember ~~have~~31, ~~received from potential customers; we expect that we will have a letter of intent completed by the end of the first quarter of 2025~~2024.

~~Based on~~This ~~receiving~~discussion acontains ~~letter~~certain ~~of intent and considering current design requirements for higher~~forward-~~power rack density by customers, we now contemplate~~looking ~~starting~~statements ~~the~~that ~~design~~involve ~~process~~risks inand ~~collaboration~~uncertainties. ~~with~~Our aactual ~~customer~~results ~~sometime~~and in the ~~first~~timing ~~quarter~~ of ~~2025~~certain ~~and~~events tocould ~~have~~differ ~~plans~~materially ~~and~~from ~~permit packages~~those ~~completed~~discussed byin ~~the~~these ~~end~~forward-looking ofstatements ~~the~~as ~~second~~a ~~quarter~~result of ~~2025.~~certain Iffactors, ~~those~~including, ~~components~~but ofnot ~~Phase~~limited IIto, ~~are~~those ~~completed~~set asforth ~~planned,~~herein weand elsewhere ~~would~~in ~~then~~this ~~start~~Quarterly ~~the initial~~Report ~~phase~~and ofin ~~construction~~our byother ~~the~~filings ~~end~~with of the ~~second~~Securities ~~quarter~~and orExchange ~~the~~Commission. ~~beginning~~See of“Cautionary ~~the~~Note ~~third~~Regarding Forward ~~quarter~~Looking ~~of 2025~~Statements.”

~~It is~~Plan ~~anticipated that we will incur significant expenses in the implementation~~ of our business plan as described herein, and that we will require substantial financing to complete the development and construction of the planned data center operation. A failure to obtain this necessary capital when required on acceptable terms, or at all, could force us to delay, limit, reduce or terminate our development plans, any commercialization efforts and any other operations. We may not be able to secure financing on favorable terms, or at all, to meet our future capital needs. In addition, even if we are able to obtain sufficient funding to commence our business operations, we may need to pursue additional financing in the future to make expenditures and/or investments to support the growth of our business. In addition, we may require additional capital to pursue our business objectives and respond to new competitive pressures, pay extraordinary expenses or fund our growth, including through acquisitions. Additional funding, however, may not be available when required on terms that are acceptable to us, or at all. If we are unable to obtain adequate financing or financing on terms satisfactory to us when it is required, our ability to commence and grow our proposed business operations, to support our business and to respond to business challenges could be significantly limited.Operations

We ~~currently~~are ~~have~~in ~~only~~the ~~limited~~early ~~capital~~stages ~~with~~of implementing our plan for the development of a large-scale geothermal-powered data center campus on which we will lease powered building lots and buildings to ~~pay~~large ~~these~~enterprise ~~anticipated~~information ~~expenses~~technology (IT) customers that are creating or addressing the growing demand for AI, Cloud and High-Performance Computing (HPC) digital services. ToIn ~~fund~~planning for our ~~business~~initial ~~plan~~geothermal-powered data ~~going~~center ~~forward~~building lots and buildings, we are in discussions with several large companies that could lease all or part of the data center campus, with the intention of cultivating long-term strategic relationships with them once they become our customers and providing them with solutions for their data center facilities and IT infrastructure requirements. We initially intend to provide geothermal-powered building lots with flexibility for customers to ~~raise~~scale ~~funds~~for ~~from~~future ~~investors~~growth. byAs ~~issuing~~currently ~~common~~contemplated, ~~stock~~our offerings will provide clean energy power, ~~preferred~~flexibility, ~~stock~~reliability and~~/or~~ ~~debt~~security ~~securities~~delivered through a tailored, customer-service-focused platform that will be designed to foster long-term relationships.

~~Results~~As of ~~Operations~~the ~~for~~filing of this Report, we have completed Phase I and entered into Phase II of our data center development plans. In the ~~nine~~initial phase ~~months~~of ~~ended~~our ~~September~~project, 30we originally signed an option agreement in March 2023 to acquire 80 acres of commercially-zoned land in Imperial County, California. We believed this site would provide us an opportunity to acquire commercially-zoned land on which we could combine nearby direct clean geothermal/solar energy with a 24/7 data center operation. However, in July 2024, we identified and ~~2023~~entered into an option agreement to acquire a larger, 315-acre parcel of land that we believe provides us with significant advantages over our prior data center development site, which include:

~~The table~~● ~~summarizes~~Larger, ~~the~~strategically ~~results~~located, ofindustrial-zoned ~~operations~~property with acreage for on-site switchyard, substation and additional data center buildings ● Better options for connectivity to high-voltage transmission lines ● Closer proximity to existing and planned geothermal power plants ● Shorter fiber routing distances to internet backbone and communications networks ● Directly on the ~~nine~~main ~~months~~north/south ~~ended~~transportation ~~September~~corridor 30(Hwy. 111) and gateway entrance (Sinclair Rd.) to the planned 51,000-acre Lithium Valley development area ● Lower flood risk - outside of the 100- and 500- year flood zones in a FEMA X (Unshaded) area

							Change
	2024			2023			Dollar			Percentage
Revenues	$	-		$	-		$	-			-	%
Operating Expenses
Professional fees	$	300,000		$	234,000		$	66,000			28.2
Equity-based compensation		318,000			55,000			263,000			478.2
General and administrative		42,000			17,000			25,000			147.1
Data center campus cost – abandonment		344,000			-			344,000			100.0
Payroll and related expenses		175,000			37,000			138,000			373.0
Total operating expenses	$	1,179,000		$	343,000		$	836,000			243.7	%
Other (expenses) income
Interest income	$	10,000		$	45,000		$	(35,000	)		(77.8	)%
Financing costs		(1,692,000	)		(239,000	)		1,453,000			607.9
Gain on settlement of accounts payable		-			23,000			(23,000	)		(100.0	)
Loss on extinguishment of debt		(6,468,000	)		-			6,468,000			(100.0	)
Total other expenses	$	(8,150,000	)	$	(171,000	)	$	7,863,000			4,598.2	%

14We believe 100% clean-energy-powered data centers are an important element in the ability of the U.S. to meet its carbon neutral climate goals and for hyperscale and enterprise IT companies to meet their shareholder and customer commitments to have an ESG-compliant, clean digital footprint before 2030. As a result, we believe the availability of nearby clean energy and our ability to produce geothermal power on our site will provide us a significant competitive advantage in the marketplace.

~~Revenues~~In Phase I of our development plan, which we completed in December 2023, we contracted with leading data center advisory firms to complete site, power and connectivity assessments, feasibility studies, engineering plans and project benchmarking. Phase I of our plan included engaging:

~~For~~ ● HDR Engineering, Inc., a global professional services firm specializing in architecture, engineering, environmental and construction services (“HDR Engineering”), to complete a site assessment, project feasibility study, and the ~~nine~~initial ~~months~~shovel-ready ~~ended~~site ~~September~~development 30plan for our Imperial County site. ● ZGlobal, ~~2024~~Inc., a power engineering and ~~2023~~energy solutions firm (“ZGlobal”), weto ~~had~~assess noall ~~revenues~~available power and transmission routes in the immediate area of the site and to develop a plan to access power from close by geothermal and solar producers via Behind-The-Meter, Off-Take and Power Purchase Agreements directly and through agreements with the local grid operator.

~~Operating~~Results ~~Expenses~~of Operations for the three months ended March 31, 2025 and 2024

~~Professional~~The ~~fees~~following table summarizes our results of operations for the three months ended March 31,

Our professional fees increased to $300,000 for the nine months ended September 30, 2024 from $234,000 for the nine months ended September 30, 2023. The increase of approximately $66,000 was primarily attributable to (i) an increase in our legal fees of approximately $91,000, and an increase in our audit fees of approximately $7,000, which was offset in part by a decrease in our consulting fees of approximately $36,000

							Change
	2025			2024			Dollar			Percentage
Revenues	$	-		$	-		$	-			-	%

Operating Expenses
Professional fees		96,000			143,000			(47,000	)		(32.9	)
Equity-based compensation		42,000			121,000			(79,000	)		(65.3	)
General and administrative		1,000			9,000			(8,000	)		(88.9	)
Payroll and related expenses		81,000			19,000			62,000			326.3
Total operating expenses		220,000			292,000			(72,000	)		(24.7	)

Other (expenses) income
Interest income		1,000			5,000			(4,000	)		(80.0	)
Financing cost		(22,000	)		(6,000	)		16,000			266.7
Financing costs – related party		-			(253,000	)		(253,000	)		100.0
Loss on extinguishment of debt		-			(6,468,000	)		(6,468,000	)		100.0
Total other expenses	$	(21,000	)	$	(6,722,000	)	$	(6,701,000	)		99.7	%

~~Equity-based compensation~~14

Our equity-based compensation for the nine months ended September 30, 2024 was approximately $318,000 as compared to $55,000 for the nine months ended September 30, 2023. The increase of approximately $263,000 was due to the stock options issued to our employees during quarter ended December 31, 2023 and the quarter ended June 30, 2024.Revenues

~~Payroll~~For the three months ended March 31, 2025 and ~~related~~2024, ~~expenses~~we had no revenues.

Payroll and related expenses increased to $175,000 for the nine months ended September 30, 2024, compared to $37,000 for the nine months ended September 30, 2023. For the nine months ended September 30, 2023, we had one employee. Our first employee, our Chief Operating ~~Officer,~~ was hired in June 2023, and our second employee, our Vice President of Data Center Development, was hired in February 2024. For the nine months ended September 30, 2024, our total payroll-related cost for our employees was approximately $811,000, of which approximately $636,000 was capitalized as data center development cost.Expenses

~~Financing~~Professional ~~costs~~fees

Our ~~financing~~professional ~~cost~~fees ~~for~~decreased ~~the~~to $96,000 for the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025 ~~increased~~from to $1143,~~692,~~000 ~~compared to $239,000~~ for the ~~nine~~three months ended ~~September~~March 3031, ~~2023~~ 2024. The ~~2023~~decrease ~~financing~~of ~~cost~~approximately $47,000 was ~~associated~~attributable ~~with the default interest related~~ to ~~the~~a ~~convertible~~decrease ~~debentures~~in ~~outstanding during~~our ~~the~~consulting ~~nine~~fees ~~months~~of ~~ended~~approximately ~~September 30~~$63,000, ~~2023.~~a decrease ~~The~~in ~~2024~~our ~~financing~~legal ~~cost~~fees ~~consisted~~ of ~~the~~ $116,~~666,~~000 ~~for~~and ~~the~~an ~~amortization~~increase ofin ~~debt~~our ~~discount related~~audit tofees ~~our~~of ~~notes~~approximately ~~payable~~$32,000.

~~Loss~~Equity-based ~~on extinguishment of debt~~compensation

InOur ~~December~~equity-based ~~2023,~~compensation ~~we requested the holders of our outstanding convertible promissory notes to convert such promissory notes into shares of our common stock. The book value of the promissory notes and accrued interest~~ for the ~~conversions,~~three ~~during the nine~~ months ended ~~September 30,~~March ~~2024~~31, ~~was~~2025 ~~approximately~~decreased to $~~459~~42,000, ~~and~~from ~~the fair value of the common stock was approximately~~ $6121,~~927,~~000, ~~resulting~~for inthe athree ~~loss~~months onended ~~settlement~~March ~~of approximately $6~~31,~~468,000~~ 2024.

~~Results~~Payroll ~~of Operations for the three months ended September 30, 2024~~ and ~~2023~~related expenses

~~The~~Payroll ~~table~~and ~~summarizes~~related expenses increased to $81,000 for the ~~results~~three ofmonths ~~operations~~ended March 31, 2025 from $19,000 for the three months ended ~~September~~March 3031, 2024. For the year ended December 31, 2023, we had one employee. Our first employee, our Chief Operating Officer, was hired in June 2023, and our second employee, our Vice President of Data Center Development, was hired in February 2024.

							Change
	2024			2023			Dollar			Percentage
Revenues	$	-		$	-		$	-			-	%
Operating Expenses
Professional fees	$	44,000		$	48,000		$	(4,000	)		(8.3	)
Equity-based compensation		88,000			31,000			57,000			183.9
General and administrative		4,000			(3,000	)		7,000			(233.3	)
Development cost – abandonment		344,000			-			344,000			100.0
Payroll and related expenses		82,000			16,000			66,000			412.5
Total operating expenses	$	562,000		$	92,000		$	470,000			510.9	%
Other (expenses) income
Interest income	$	1,000		$	14,000		$	(13,000	)		(92.9	)%
Financing costs		(817,000	)		(20,000	)		797,000			3,985.0
Total other expenses	$	(816,000	)	$	(6,000	)	$	(784,000	)		(13,066.7	)%

Financing costs

15Our financing cost for the three months ended March 31, 2025 increased to $22,000 from $6,000 for the three months ended March 31, 2024. The increase in due to the interest expense and amortization of debt issuance costs associated with our convertible debentures issued during the year ended December 31, 2024

~~Revenues~~Financing costs – related party

For the three months ended ~~September~~March 31, 302025, ~~2024~~the ~~and~~Company ~~2023,~~did wenot ~~had~~have nofinancing ~~revenues~~activities with a related party.

~~Operating~~Liquidity ~~Expenses~~and Capital Resources

~~Professional~~Our ~~fees~~working capital as of March 31, 2025 and December 31, 2024 was as follows.

Our professional fees decreased to $44,000 for the three months ended September 30, 2024 from $48,000 for the three months ended September 30, 2023. The decrease of approximately $4,000 was attributable to a decrease in our consulting fees of approximately $31,000, which was offset in part by increase in our other professional fess of approximately $27,000.

	2025			2024
Current assets	$	88,000		$	296,000
Current liabilities		(609,000	)		(515,000	)
Working capital deficit	$	(521,000	)	$	(219,000	)

~~Equity-based~~Our ~~compensation~~working capital deficit increased from a $219,000 deficit as of December 31, 2024 to a deficit of $521,000 as of March 31, 2025 for an increase of $302,000. The increase in our working capital deficit was due to a $208,000 decrease in our cash and cash equivalents and to a $94,000 increase in our accounts payable and accrued expenses.

~~Our equity-based~~Cash compensation for the three months ended September 30, 2024 was approximately $88,000 as compared to $31,000 for the three months ended September 30, 2023. The increase of approximately $57,000 was due to the stock options issued to our employees during quarter ended December 31, 2023 and the quarter ended June 30, 2024.Flows

Payroll and related expenses

	For the three months ended March 31,
	2025			2024
Net cash used in operating activities	$	(145,000	)	$	(212,000	)
Net cash used in investing activities		(278,000	)		(286,000	)
Net cash provided by financing activities		215,000			1,000,000
Effect of exchange rate changes		-			(1,000	)
Change in cash and cash equivalents during the period		(208,000	)		501,000
Cash and cash equivalents, beginning of period		286,000			308,000
Cash and cash equivalents, end of period	$	78,000		$	809,000

Payroll and related expenses increased to $82,000 for the three months ended September 30, 2024, compared to $16,000 for the three months ended September 30, 2023. For the three months ended September 30, 2023, we had one employee. Our first employee, our Chief Operating Officer, was hired in June 2023, and our second employee, our Vice President of Data Center Development, was hired in February 2024. For the three months ended September 30, 2024, our total payroll-related cost for our employees was approximately $335,000, of which approximately $253,000 was capitalized as data center development cost.15

~~Financing~~Cash ~~costs~~Flows from Operations

~~Our~~Cash ~~financing~~used ~~cost~~in operating activities decreased to approximately $145,000 for the three months ended ~~September~~March 3031, ~~2024~~2025 ~~increased~~from toapproximately $~~817~~212,000 ~~compared to $20,000~~ for the three months ended ~~September 30~~March 31, ~~2023.~~2024, ~~The~~which ~~2024~~was ~~financing~~predominantly ~~cost~~related ~~consisted~~to ofthe ~~$807,000~~decrease in our expenditures for ~~the~~filing ~~amortization~~fees, oflegal fees, ~~debt~~transfer ~~discount~~agent ~~related~~fees toand ~~our~~consulting ~~notes~~fees ~~payable~~paid during the period.

~~Liquidity~~Cash ~~and~~Flows ~~Capital~~from ~~Resources~~Investing

~~Working~~Our ~~Capital~~cash used in investing activities decreased to approximately $278,000 for the three months ended March 31, 2025 from approximately $286,000 for the three months ended March 31, 2024. The primary use of cash was for expenditures for the development of our data center campus.

	As of September 30, 2024			As of December 31, 2023
Current assets	$	166,000		$	318,000
Current liabilities		(907,000	)		(1,022,000	)
Working deficit	$	(741,000	)	$	(704,000	)

Cash Flows from Financing

Our ~~working~~cash ~~capital~~provided ~~deficit~~by ~~increased~~financing ~~from~~activities adecreased to approximately $~~704~~215,000 ~~deficit~~for asthe ofthree ~~December~~months ended March 31, ~~2023~~2025 tofrom approximately ~~a deficit of~~ $~~741~~1,000 ~~as of September 30~~,000 ~~2024~~ for a ~~total~~the ~~change~~three ofmonths ~~$37~~ended March 31,~~000~~ 2024. The ~~increase~~decrease ~~in our working capital deficit~~ was due to ~~a decrease in~~ our ~~cash~~incurring ~~and~~less ~~cash~~debt ~~equivalents. We had~~for athe ~~$85,000~~three ~~decrease~~months inended ~~our~~March ~~accounts payable and accrued expenses~~31, ~~our notes payable increased, net of discounts, by $311,000~~2025.

16Liquidity and Material Cash Requirements

~~Cash~~Even ~~Flows~~though we experienced negative cash flows from operations of approximately $145,000 for the three months ended March 31, 2025, as a result of our issuance of convertible debentures in the aggregate principal amounts of $215,000, we had cash and cash equivalents of approximately $78,000 as of March 31, 2025. As of March 31, 2025, we had approximately $1,635,000 of convertible debentures with maturity dates on December 31, 2026.

	For the Nine months ended September 30,
	2024			2023
Net cash used in operating activities	$	(492,000	)	$	(40,000	)
Net cash used in investing activities		(1,085,000	)		(854,000	)
Net cash provided by financing activities		1,426,000			-
Effect of exchange rate changes		(1,000	)		5,000
Change in cash and cash equivalents during the period		(152,000	)		(889,000	)
Cash and cash equivalents, beginning of period		308,000			2,067,000
Cash and cash equivalents, end of period	$	156,000		$	1,178,000

It is anticipated that we will incur expenses in the implementation of our business plan described above, and such expenses will require substantial financing to complete the development of the property for a data center operation and to achieve our goals. We currently have only limited capital with which to pay these anticipated expenses. To fund our business plan going forward, we intend to raise funds from investors by issuing common stock, preferred stock and/or debt securities. We are currently in discussions with several potential funding sources. However, there can be no assurance we will be able to successfully raise additional funds when required, if at all.

~~Cash~~The ~~flows~~failure ~~from~~to obtain this necessary capital when needed on acceptable terms, or at all, could force us to delay, limit, reduce or terminate our development plans, any commercialization efforts or other operations. We may not be able to secure financing on favorable terms, or at all, to meet our future capital needs. In addition, even if we are able to obtain sufficient funding to commence our business operations, we may need to pursue additional financing in the future to make expenditures and/or investments to support the growth of our business and may require additional capital to pursue our business objectives and respond to new competitive pressures, pay extraordinary expenses or fund our growth, including through acquisitions. Additional funds, however, may not be available when we need them on terms that are acceptable to us, or at all. If we are unable to obtain adequate financing or financing on terms satisfactory to us when we require it, our ability to commence our proposed business operations, to continue to grow and support our business and to respond to business challenges could be significantly limited.

Cash used in operating activities increased to approximately $492,000 in for the nine months ended September 30, 2024 from approximately $40,000 for the nine months ended September 30, 2023, which was predominantly related to the increase in our expenditures for filing fees, legal fees, transfer agent fees and consulting fees paid during the period.16

~~Cash flow~~Item ~~from~~3. ~~investing~~Quantitative and Qualitative Disclosures about Market Risk

~~Our cash~~Not ~~used~~required ~~for~~under ~~investing activities increased to approximately $1,085,000 for the nine months ended September 30, 2024 from~~Regulation ~~approximately~~S-K ~~$854,000~~ for ~~the~~smaller ~~nine~~reporting ~~months ended September 30, 2023~~companies. ~~The primary use of cash was for expenditures for the development of our Data Center Campus.~~

~~Cash flows~~Item ~~from~~4. ~~financing~~Controls and Procedures.

~~Our cash~~Evaluation ~~provided by financing activities increased to approximately $1,426,000 for the nine months ended September 30, 2024 from approximately nil for the nine months ended September 30, 2023. The increase~~ of ~~$1,426,000~~Disclosure ~~was due to the issuance of a promissory note in the principal~~Controls ~~amount of $1,000,000~~ and ~~the issuance of a convertible debenture in the principal amount of $460,000 less $34,000 of cash paid for expense related to the issuance.~~Procedures

~~Liquidity~~As of the end of the period covered by this Report, our Chief Executive Officer and ~~Material~~Chief ~~Cash~~Financial ~~Requirements~~Officer (our “Certifying Officers”), conducted evaluations of our disclosure controls and procedures. As defined under Sections 13a - 15(e) and 15d - 15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), the term “disclosure controls and procedures” means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission (“SEC”). Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including the Certifying Officers, to allow timely decisions regarding required disclosures.

~~Even though~~Based weon ~~experienced~~their ~~negative cash flows from operations of approximately $492~~evaluation,~~000~~ ~~for~~ the Certifying ~~nine-month~~Officers ~~period~~concluded ~~ended September 30~~that, ~~2024,~~ as ~~a result~~ of ~~our~~March ~~private placement of a promissory note and convertible debentures in the principal amounts of $1~~31,~~000,000~~ ~~and $460~~2025,~~000, respectively,~~ weour ~~had~~disclosure ~~cash~~controls and ~~cash~~procedures ~~equivalents~~were ofnot ~~approximately $156,000 at September 30, 2024~~effective. The promissory note we issued in February 2024 originally matured on May 30, 2024. However, the Company and note holder agreed to extend the maturity date to December 31, 2024. We expect to be able to refinance that note prior to its maturity. However, if we are unable to do so, we believe we will be able to negotiate an extension of the maturity date of such note as the holder of that note is a director of our company.

~~It is~~The ~~anticipated~~material ~~that~~weakness ~~we will incur expenses in the implementation of the business plan described above, and such expenses will require~~related ~~substantial financing~~ to ~~complete~~internal ~~the~~control ~~development~~over offinancial ~~the~~reporting ~~property~~that ~~for~~was aidentified ~~data~~at ~~center~~March ~~operation~~31, ~~and~~2025 towas ~~achieve~~that ~~our~~we ~~goals.~~did Wenot ~~currently~~ have ~~only~~sufficient ~~limited~~personnel ~~capital~~staffing in ~~with~~our ~~which~~accounting toand ~~pay~~financial ~~these~~reporting ~~anticipated expenses~~department. ToAs ~~fund~~a ~~our business plan going forward~~result, we ~~intend~~were tonot ~~raise~~able ~~funds from~~to ~~investors~~achieve byadequate ~~issuing~~segregation ~~common~~of ~~stock,~~duties ~~preferred stock~~ and~~/or~~ ~~debt securities. We are currently in discussions with several potential~~were ~~funding~~not ~~sources. However, there can be no assurance we will be~~ able to ~~successfully~~provide ~~raise~~for ~~additional~~adequate ~~funds~~review ~~when~~of ~~required,~~the iffinancial ~~at all~~statements.

~~The failure~~This tocontrol ~~obtain~~deficiency ~~this necessary capital when needed on acceptable terms, or at all,~~ could result ~~force~~in usa toreasonable ~~delay,~~possibility ~~limit,~~that ~~reduce~~material ormisstatements ~~terminate our~~of ~~development~~the ~~plans,~~financial ~~any~~statements ~~commercialization~~will ~~efforts or other operations. We may~~ not be ~~able~~prevented toor ~~secure~~detected ~~financing~~ on ~~favorable~~a ~~terms,~~timely ~~or at all, to meet our future capital needs~~basis. ~~In addition~~However, ~~even if we are able to obtain sufficient funding to commence~~ our ~~business~~management ~~operations, we~~believes ~~may~~that ~~need to pursue additional financing in~~ the ~~future~~material toweakness ~~make~~identified ~~expenditures~~does ~~and/or~~not ~~investments~~result toin ~~support~~ the ~~growth~~restatement of ~~our~~any ~~business~~previously reported ~~and~~financial ~~may~~statements ~~require additional capital to pursue our business objectives and respond to new competitive pressures, pay extraordinary expenses~~ or ~~fund~~any ~~our~~other ~~growth,~~related ~~including~~financial ~~through acquisitions. Additional funds~~disclosure, ~~however,~~and ~~may~~management does not bebelieve ~~available when we need them on terms~~ that ~~are acceptable~~the tomaterial ~~us,~~weakness orhad atany ~~all. If we are unable to obtain adequate financing or financing~~ effect on ~~terms~~the ~~satisfactory~~accuracy toof ~~us when we require it,~~ our ~~ability~~financial tostatements ~~commence~~included ~~our~~as ~~proposed~~part ~~business~~of ~~operations,~~this toQuarterly ~~continue to grow and support our business and to respond to business challenges could be significantly limited~~Report.

17We will continue to monitor and evaluate the effectiveness of our disclosure controls and procedures and our internal controls over financial reporting on an ongoing basis and are committed to taking action and implementing additional enhancements or improvements, as necessary and as funds allow.

~~Going Concern~~Changes in internal control over financial reporting.

~~The unaudited~~There ~~financial~~were ~~statements~~no ~~included~~changes in ~~this Report have been prepared on a going concern basis, which implies that~~ our ~~company will~~internal ~~continue~~control toover ~~realize~~financial ~~its~~reporting ~~assets~~that ~~and~~occurred ~~discharge~~during ~~its liabilities and commitments in~~ the ~~normal~~quarter ~~course~~ended ofMarch ~~business. We are presently in the development stage and~~31, ~~apart~~2025 ~~from~~that ~~our cash balances,~~ have ~~only~~materially ~~limited assets. Our company has not generated revenues in the last two fiscal years~~affected, ~~has never paid any dividends and is unlikely to pay dividends~~ or ~~generate~~are ~~earnings in the immediate or foreseeable future.~~reasonably ~~The~~likely ~~continuation of our company as a going concern is dependent upon: (i) continued financial support from our shareholders; (ii) the ability of our company~~ to ~~continue~~materially ~~raising~~affect, ~~necessary debt or equity financing to achieve its operating objectives; and (iii)~~ our ~~ability to~~internal ~~acquire~~control ~~assets~~over ~~and~~financial ~~establish a business or merge or otherwise acquire business opportunities~~reporting.

~~Our independent~~Limitations ~~auditors included an explanatory paragraph in their report~~ on ~~our financial statements for~~ the ~~year~~Effectiveness ~~ended December 31, 2023 regarding concerns about our ability to continue as a going concern. In addition, our financial statements contain further note disclosures in this regard. The implementation~~ of ~~our~~Internal business plan is dependent upon our ability to continue raising sufficient new capital from equity or debt markets in order to fund our on-going operating losses and real estate acquisition activities. The issuance of additional equity securities could result in a significant dilution in the equity interests of our current stockholders.Controls

~~Application~~Readers are cautioned that our management does not expect that our disclosure controls and procedures or our internal control over financial reporting will necessarily prevent all fraud and material error. An internal control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of ~~Critical~~the ~~Accounting~~control ~~Policies~~system are met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our control have been detected. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any control design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate.

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying disclosures of our company. Although these estimates are based on management’s knowledge of current events and actions that our company may undertake in the future, actual results may differ from such estimates.17

~~Principles of~~PART ~~Consolidation~~II - OTHER INFORMATION

~~The consolidated~~Item ~~financial statements include the accounts of our company and our wholly-owned subsidiary from the formation date~~1. ~~All~~Legal ~~material intercompany transactions and balances have been eliminated in consolidation.~~Proceedings

~~Foreign~~We know of no material active ~~Currency~~or ~~Translation~~pending legal proceeding against our company, nor are we involved as a plaintiff in any material proceeding or pending litigation.

~~The financial~~Item ~~statements of our foreign subsidiary, for which the functional currency is the local currency, are translated into U~~1A.S. ~~dollars using~~Risk the exchange rate at the consolidated balance sheet date for assets and liabilities and a weighted-average exchange rate during the year for revenue, expenses, gains and losses. Translation adjustments are recorded as other comprehensive income (loss) within shareholders’ equity (deficit). Gains or losses from foreign currency transactions are recognized in the consolidated statements of operations.Factors

~~Debt~~We are a small reporting company, as defined by Rule 12b-2 of the Exchange Act, and ~~Debt~~are ~~Discounts~~not required to provide the information under this item.

~~In accordance~~Item ~~with~~2. ~~ASC~~Unregistered ~~470-20,~~Sales ~~Debt~~of ~~with~~Equity ~~Conversion~~Securities and ~~Other~~Use ~~Options, we first allocate the cash proceeds~~ of ~~any notes we sell with warrants between the notes and any warrants on a relative fair value basis.~~ Proceeds ~~are then allocated to the conversion feature.~~

~~We account~~Sales for debt discounts originating in connection with conversion features that remain embedded in the related notes in accordance with ASC 470-20. These costs are classified on the balance sheet as a direct deduction from the debt liability. We amortize these costs over the term of ~~our~~Unregistered ~~debt agreements as financing cost in the consolidated statement of operations and comprehensive loss.~~Securities

~~Stock-Based~~There have been no sales of unregistered ~~Compensation~~securities within the reporting period covered by this report that would be required to be disclosed pursuant to Item 701 of Regulation S-K, with the exception of the following:

~~We account~~During ~~for~~the ~~our~~first ~~stock-based~~quarter ~~compensation~~of ~~under~~2025, we ~~ASC~~issued ~~718,~~to ~~“Compensation~~three –accredited ~~Stock~~investors ~~Compensation”~~10% ~~using~~convertible ~~the~~debentures ~~fair~~in ~~value based~~the ~~method.~~aggregate ~~Under~~principal ~~this~~amount ~~method~~of $225,000 ~~compensation~~that ~~cost~~bear isinterest ~~measured~~ at the ~~grant~~rate ~~date based on the value~~ of ~~the~~10% ~~award~~per ~~and~~annum, ismature ~~recognized~~on ~~over the~~December ~~service period~~31, ~~which~~2026 isand ~~usually~~are ~~the~~convertible ~~vesting~~into ~~period.~~shares ~~This~~of ~~guidance~~our ~~establishes~~common ~~standards~~stock ~~for~~at the ~~accounting~~initial ~~for~~exercise ~~transactions in which~~price anof ~~entity~~$2.00 ~~exchanges~~per itshare. ~~equity~~In ~~instruments~~connection ~~for~~with ~~goods~~such orissuances, ~~services.~~we Itpaid ~~also~~a ~~addresses~~placement ~~transactions~~agent fee in ~~which~~ an ~~entity~~amount ~~incurs~~equal ~~liabilities in~~to ~~exchange~~8% ~~for~~of ~~goods~~the orprincipal ~~services~~amount of ~~that~~such ~~are~~debentures. ~~based~~Such ondebentures ~~the~~were ~~fair~~issued ~~value~~by ofus ~~the~~in ~~entity’s~~reliance ~~equity~~upon ~~instruments~~the orexemption ~~that~~from ~~may~~registration beavailable ~~settled~~under bySection 4(2) of the ~~issuance~~Securities ofAct ~~those~~and ~~equity~~Regulation ~~instruments~~D promulgated thereunder.

WeIn April 2025, in connection with ~~use~~a ~~the~~loan ~~fair~~made ~~value~~to ~~method~~us ~~for~~by ~~equity~~an ~~instruments~~accredited ~~granted~~investor in the amount of $250,000, we issued to ~~non~~the lender a five-~~employees~~year ~~and~~warrant ~~use~~to ~~the~~purchase ~~BSM~~500,000 shares ~~model~~of ~~for~~common ~~measuring~~stock ~~the~~for ~~fair~~a ~~value~~purchase price of ~~options~~$0. ~~The~~49 ~~stock-based~~per ~~fair~~share. ~~value~~Such ~~compensation~~warrant iswas ~~determined~~issued asby ofus ~~the~~in ~~date~~reliance ofupon the ~~grant~~exemption ~~(measurement~~from ~~date)~~registration available ~~and~~under isSection ~~recognized~~4(2) ~~over~~of the ~~vesting periods~~Securities Act and Regulation D promulgated thereunder.

~~Recent Accounting~~Repurchases ~~Pronouncements~~of Shares or of Company Equity Securities

Our management reviewed all recently-issued accounting standard updates (“ASU’s”) not yet adopted by our company and does not believe the future adoptions of any such ASU’s may be expected to cause a material impact on our consolidated financial condition or the results of our operationsNone.

~~Off-Balance Sheet~~Item ~~Arrangements~~3. Default Upon Senior Securities

We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial position, revenues and expenses, results of operations, liquidity, capital expenditures or capital resources that are material to stockholdersNone.

18Item 4. Mine Safety Disclosures.

~~Item~~Not 3applicable. ~~Quantitative and Qualitative Disclosures about Market Risk~~

~~Not required~~Item ~~under~~5. ~~Regulation~~Other ~~S-K for smaller reporting companies.~~Information

~~Item 4. Controls and Procedures.~~None

~~Evaluation of~~Item ~~Disclosure~~6. ~~Controls and Procedures~~Exhibits

~~As of~~The ~~the~~following ~~end~~documents ofare ~~the period covered by this Report, our Chief Executive Officer and Chief Financial Officer (our “Certifying Officers”),~~filed ~~conducted evaluations of our disclosure controls and procedures. As defined under Sections 13a - 15(e) and 15d - 15(e) of the Securities Exchange Act of 1934,~~ as ~~amended~~a ~~(the~~part ~~“Exchange Act”), the term “disclosure controls and procedures” means controls and other procedures~~ of anthis ~~issuer~~report ~~that are designed to ensure that information required to be disclosed by the issuer in the reports that it files~~ or ~~submits~~incorporated ~~under~~herein the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission (“SEC”). Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including the Certifying Officers, to allow timely decisions regarding required disclosures.reference:

Based on their evaluation, the Certifying Officers concluded that, as of September 30, 2024, our disclosure controls and procedures were not effective.

Exhibit Number		Description

3.1		Restated Articles of Incorporation (incorporated by reference to Exhibit 3.1 to our Quarterly Report of Form 10-Q filed on May 15, 2024).

3.2		Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to our Current Report on Form 8-K filed on July 19, 2013).

31.1		Certification of the Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2		Certification of the Chief Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1		Certifications of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2		Certifications of the Chief 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		Inline XBRL Instance Document.

101.SCH		Inline XBRL Taxonomy Extension Schema Document.

101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document.

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document.

101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document.

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document.

104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

The material weakness related to internal control over financial reporting that was identified at September 30, 2024 was that we did not have sufficient personnel staffing in our accounting and financial reporting department. As a result, we were not able to achieve adequate segregation of duties and were not able to provide for adequate review of the financial statements.18

This control deficiency could result in a reasonable possibility that material misstatements of the financial statements will not be prevented or detected on a timely basis. However, our management believes that the material weakness identified does not result in the restatement of any previously reported financial statements or any other related financial disclosure, and management does not believe that the material weakness had any effect on the accuracy of our financial statements included as part of this Quarterly Report.SIGNATURES

~~We will~~Pursuant ~~continue~~ to ~~monitor and evaluate~~ the ~~effectiveness~~requirements of Securities ~~our~~Exchange ~~disclosure~~Act ~~controls~~of ~~and~~1934, ~~procedures~~the ~~and~~registrant ~~our~~has ~~internal~~duly ~~controls~~caused ~~over~~this ~~financial reporting~~report ~~on an ongoing basis and are committed~~ to ~~taking~~be ~~action~~signed ~~and~~on ~~implementing~~its ~~additional~~behalf ~~enhancements~~by orthe ~~improvements~~undersigned, asthereunto ~~necessary~~duly ~~and as funds allow~~authorized.

Changes in internal control over financial reporting.

Date: May 14, 2025	CalEthos, Inc.

	By:	/s/ Michael Campbell
	Name:	Michael Campbell
	Title:	Chief Executive Officer

	By:	/s/ Dean S Skupen
	Name:	Dean S Skupen
	Title:	Chief Financial Officer

There were no changes in our internal control over financial reporting that occurred during the quarter ended September 30, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.19

Limitations on the Effectiveness of Internal Controls

Readers are cautioned that our management does not expect that our disclosure controls and procedures or our internal control over financial reporting will necessarily prevent all fraud and material error. An internal control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our control have been detected. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any control design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

We know of no material active or pending legal proceeding against our company, nor are we involved as a plaintiff in any material proceeding or pending litigation.

Item 1A. Risk Factors

We are a small reporting company, as defined by Rule 12b-2 of the Exchange Act, and are not required to provide the information under this item.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Sales of Unregistered Securities

There have been no sales of unregistered securities within the reporting period covered by this report that would be required to be disclosed pursuant to Item 701 of Regulation S-K, with the exception of the following:

During the third quarter of 2024, we issued to four accredited investors an aggregate of $360,000 10% convertible debentures that bears interest at the rate of 10% per annum, matures on December 31, 2026 and are convertible into shares of our common stock at the initial exercise price of $2.00 per share. In connection with such issuance, we paid a placement agent fee in an amount equal to 8% of the principal amount of such debenture. Such debenture were issued by us in reliance upon the exemption from registration available under Section 4(2) of the Securities Act and Regulation D promulgated thereunder.

Repurchases of Shares or of Company Equity Securities

None.

Item 3. Default Upon Senior Securities

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information

None

Item 6. Exhibits

The following documents are filed as a part of this report or incorporated herein by reference:

Exhibit Number		Description
31.1		Certification of the Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2		Certification of the Chief Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1		Certifications of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2		Certifications of the Chief 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		Inline XBRL Instance Document.
101.SCH		Inline XBRL Taxonomy Extension Schema Document.
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

SIGNATURES

Pursuant to the requirements of Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: November 19, 2024	CalEthos, Inc.
	By:	/s/ Michael Campbell
	Name:	Michael Campbell
	Title:	Chief Executive Officer
	By:	/s/ Dean S Skupen
	Name:	Dean S Skupen
	Title:	Chief Financial Officer

Filing Compare · CalEthos, Inc.