false --09-30 2026 Q1 0001394638 0001394638 2025-10-01 2025-12-31 0001394638 2026-02-23 0001394638 2025-12-31 0001394638 2025-09-30 0001394638 2024-10-01 2024-12-31 0001394638 us-gaap:CommonStockMember 2025-09-30 0001394638 us-gaap:AdditionalPaidInCapitalMember 2025-09-30 0001394638 clcn:TreasuryStocksMember 2025-09-30 0001394638 us-gaap:RetainedEarningsMember 2025-09-30 0001394638 us-gaap:CommonStockMember 2024-09-30 0001394638 us-gaap:AdditionalPaidInCapitalMember 2024-09-30 0001394638 clcn:TreasuryStocksMember 2024-09-30 0001394638 us-gaap:RetainedEarningsMember 2024-09-30 0001394638 2024-09-30 0001394638 us-gaap:CommonStockMember 2025-10-01 2025-12-31 0001394638 us-gaap:AdditionalPaidInCapitalMember 2025-10-01 2025-12-31 0001394638 clcn:TreasuryStocksMember 2025-10-01 2025-12-31 0001394638 us-gaap:RetainedEarningsMember 2025-10-01 2025-12-31 0001394638 us-gaap:CommonStockMember 2024-10-01 2024-12-31 0001394638 us-gaap:AdditionalPaidInCapitalMember 2024-10-01 2024-12-31 0001394638 clcn:TreasuryStocksMember 2024-10-01 2024-12-31 0001394638 us-gaap:RetainedEarningsMember 2024-10-01 2024-12-31 0001394638 us-gaap:CommonStockMember 2025-12-31 0001394638 us-gaap:AdditionalPaidInCapitalMember 2025-12-31 0001394638 clcn:TreasuryStocksMember 2025-12-31 0001394638 us-gaap:RetainedEarningsMember 2025-12-31 0001394638 us-gaap:CommonStockMember 2024-12-31 0001394638 us-gaap:AdditionalPaidInCapitalMember 2024-12-31 0001394638 clcn:TreasuryStocksMember 2024-12-31 0001394638 us-gaap:RetainedEarningsMember 2024-12-31 0001394638 2024-12-31 0001394638 us-gaap:FairValueInputsLevel1Member 2025-12-31 0001394638 us-gaap:FairValueInputsLevel2Member 2025-12-31 0001394638 us-gaap:FairValueInputsLevel3Member 2025-12-31 0001394638 us-gaap:FairValueInputsLevel1Member 2025-09-30 0001394638 us-gaap:FairValueInputsLevel2Member 2025-09-30 0001394638 us-gaap:FairValueInputsLevel3Member 2025-09-30 0001394638 clcn:IncomeTaxAmountsMember 2025-10-01 2025-12-31 0001394638 clcn:IncomeTaxPercentagesMember 2025-10-01 2025-12-31 0001394638 us-gaap:ConvertibleDebtSecuritiesMember 2025-10-01 2025-12-31 0001394638 us-gaap:ConvertibleDebtSecuritiesMember 2024-10-01 2024-12-31 0001394638 us-gaap:WarrantMember 2025-10-01 2025-12-31 0001394638 us-gaap:WarrantMember 2024-10-01 2024-12-31 0001394638 clcn:ThreeRelatedPartiesMember 2023-02-27 2023-03-01 0001394638 clcn:PromissoryNotesPayableMember 2023-02-27 2023-03-01 0001394638 clcn:PromissoryNotesPayableMember 2023-03-01 0001394638 2023-02-27 2023-03-01 0001394638 us-gaap:SeriesAPreferredStockMember 2025-12-31 0001394638 us-gaap:SeriesAPreferredStockMember 2024-12-31 0001394638 us-gaap:SeriesAPreferredStockMember 2025-09-30 0001394638 clcn:ConsultantMember 2025-10-31 0001394638 clcn:ConsultantMember 2025-10-01 2025-10-31 0001394638 us-gaap:RelatedPartyMember 2025-10-31 0001394638 2025-10-31 0001394638 us-gaap:InvestorMember 2025-10-01 2025-12-31 0001394638 2022-02-23 2022-02-24 0001394638 2022-02-24 0001394638 2024-10-01 2025-09-30 0001394638 2022-06-01 2022-06-30 0001394638 2022-06-30 0001394638 2022-11-01 2022-11-30 0001394638 2022-11-30 0001394638 clcn:WarrantsMember 2023-02-28 0001394638 2023-02-28 0001394638 clcn:WarrantsMember 2023-03-31 0001394638 2023-03-31 0001394638 2023-12-01 2023-12-31 0001394638 clcn:WarrantsMember 2023-12-31 0001394638 us-gaap:WarrantMember 2023-12-01 2023-12-31 0001394638 us-gaap:WarrantMember 2023-12-31 0001394638 2024-05-01 2024-05-31 0001394638 clcn:WarrantsMember 2024-05-31 0001394638 us-gaap:WarrantMember 2024-05-01 2024-05-31 0001394638 us-gaap:WarrantMember 2024-05-31 0001394638 us-gaap:WarrantMember 2024-05-29 2024-05-31 0001394638 us-gaap:WarrantMember 2024-06-30 0001394638 us-gaap:WarrantMember 2024-06-01 2024-06-30 0001394638 clcn:WarrantsMember 2024-06-30 0001394638 2024-07-12 0001394638 2024-07-01 2024-07-12 0001394638 2024-08-19 0001394638 2024-11-01 0001394638 2025-03-31 0001394638 2025-06-30 0001394638 2025-06-11 0001394638 2025-07-01 2025-07-31 0001394638 clcn:WarrantsMember 2025-07-31 0001394638 us-gaap:WarrantMember 2025-07-01 2025-07-31 0001394638 us-gaap:WarrantMember 2025-07-31 0001394638 2025-09-01 2025-09-30 0001394638 clcn:WarrantsMember 2025-09-30 0001394638 us-gaap:WarrantMember 2025-09-01 2025-09-30 0001394638 us-gaap:WarrantMember 2025-09-30 0001394638 2025-09-01 2025-09-18 0001394638 clcn:WarrantsMember 2025-09-18 0001394638 2025-09-18 0001394638 2025-12-01 2025-12-17 0001394638 clcn:WarrantsMember 2025-10-31 0001394638 clcn:WarrantsMember 2025-12-31 0001394638 us-gaap:WarrantMember 2025-10-01 2025-12-31 0001394638 us-gaap:WarrantMember 2025-12-31 0001394638 clcn:SBALoanMember 2020-06-01 2020-06-03 0001394638 clcn:SBALoanMember 2021-08-01 2021-08-12 0001394638 clcn:SBALoanMember 2021-10-01 2021-10-08 0001394638 clcn:SBALoanMember 2024-10-01 2025-09-30 0001394638 clcn:SBALoanMember 2023-10-01 2024-09-30 0001394638 clcn:SBALoanMember 2025-12-31 0001394638 clcn:SBALoanMember 2025-09-30 0001394638 us-gaap:InvestorMember clcn:PromissoryNotePayableMember 2023-03-01 0001394638 clcn:PromissoryNotePayableInDefaultMember us-gaap:InvestorMember 2023-02-27 2023-03-01 0001394638 clcn:PromissoryNotePayableInDefaultMember 2024-10-01 2025-09-30 0001394638 clcn:PromissoryNotePayableMember 2025-09-30 0001394638 2023-10-01 2024-09-30 0001394638 clcn:PromissoryNotePayableMember 2024-09-30 0001394638 2024-03-02 0001394638 2024-05-02 0001394638 clcn:PromissoryNotesPayableMember 2025-12-31 0001394638 clcn:PromissoryNotesPayableMember 2025-09-30 0001394638 clcn:PromissoryNotePayableMember 2023-05-01 0001394638 clcn:PromissoryNotePayableMember 2023-04-29 2023-05-01 0001394638 clcn:PromissoryNotePayableMember 2023-08-15 0001394638 clcn:PromissoryNotePayableMember 2023-08-14 2023-08-15 0001394638 clcn:PromissoryThirdNotePayableMember 2024-02-22 0001394638 clcn:PromissoryThirdNotePayableMember 2024-02-20 2024-02-22 0001394638 clcn:PromissoryNotePayableMember 2024-02-22 0001394638 clcn:PromissoryThirdNotePayableMember 2024-07-03 0001394638 clcn:PromissoryThirdNotePayableMember 2024-07-01 2024-07-03 0001394638 clcn:PromissoryNotePayableMember 2024-07-03 0001394638 clcn:PromissoryFourNotePayableMember 2024-11-19 0001394638 clcn:PromissoryFourNotePayableMember 2024-11-18 2024-11-19 0001394638 clcn:PromissorySixthNotePayableMember 2025-03-17 0001394638 clcn:PromissorySixthNotePayableMember 2025-03-01 2025-03-17 0001394638 clcn:PromissorySixthNotePayableMember 2025-09-30 0001394638 clcn:PromissorySeventhNotePayableMember 2025-08-25 0001394638 clcn:PromissorySeventhNotePayableMember 2025-08-01 2025-08-25 0001394638 clcn:PromissorySeventhNotePayableMember 2025-09-30 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2022-02-24 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2022-02-23 2022-02-24 0001394638 clcn:AJBNoteMember 2022-02-23 2022-02-24 0001394638 clcn:AJBNoteMember 2022-02-24 0001394638 clcn:AJBNotesMember 2022-02-24 0001394638 2022-04-24 0001394638 clcn:SecuritiesPurchaseAgreementMember 2022-02-23 2022-02-24 0001394638 us-gaap:ConvertibleDebtMember clcn:SecuritiesPurchaseAgreementMember 2022-02-24 0001394638 clcn:AJBNoteMember 2025-10-01 2025-12-31 0001394638 clcn:AJBNoteMember 2022-10-01 2022-10-31 0001394638 clcn:AJBNoteMember 2022-10-31 0001394638 clcn:AJBNoteMember 2023-02-10 0001394638 clcn:AJBNoteMember clcn:WarrantsMember 2023-02-10 0001394638 clcn:AJBNoteMember clcn:WarrantsOneMember 2023-02-10 0001394638 clcn:AJBNoteMember 2023-09-27 0001394638 clcn:AJBNoteMember 2023-11-28 0001394638 clcn:AJBNoteMember 2023-11-27 2023-11-28 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2023-12-14 2023-12-15 0001394638 clcn:AJBNoteMember 2023-12-15 0001394638 clcn:AJBNoteMember 2023-12-14 2023-12-15 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2024-02-23 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2024-02-20 2024-02-23 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2024-05-28 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2024-05-27 2024-05-28 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2024-06-14 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2024-06-13 2024-06-14 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2024-06-01 2024-06-14 0001394638 clcn:AJBCapitalMember 2025-05-08 0001394638 clcn:AJBCapitalMember clcn:SecuritiesPurchaseAgreementMember 2025-05-07 2025-05-08 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2025-05-07 2025-05-08 0001394638 clcn:AJBCapitalMember 2025-05-07 2025-05-08 0001394638 2025-05-08 0001394638 clcn:AJBCapitalMember 2025-06-16 0001394638 clcn:AJBCapitalMember clcn:SecuritiesPurchaseAgreementMember 2025-06-15 2025-06-16 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2025-06-15 2025-06-16 0001394638 clcn:AJBCapitalMember 2025-06-15 2025-06-16 0001394638 2025-06-16 0001394638 clcn:AJBCapitalMember 2025-07-18 0001394638 clcn:AJBCapitalMember clcn:SecuritiesPurchaseAgreementMember 2025-07-01 2025-07-18 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2025-07-17 2025-07-18 0001394638 clcn:AJBCapitalMember 2025-07-01 2025-07-18 0001394638 2025-07-18 0001394638 clcn:AJBCapitalMember 2025-09-02 0001394638 clcn:AJBCapitalMember clcn:SecuritiesPurchaseAgreementMember 2025-08-30 2025-09-02 0001394638 clcn:AJBCapitalMember clcn:SecuritiesPurchaseAgreementMember 2025-10-01 2025-12-31 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2025-08-30 2025-09-02 0001394638 clcn:AJBCapitalMember 2025-08-30 2025-09-02 0001394638 2025-09-02 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2025-10-01 2025-12-31 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2025-12-31 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2024-10-01 2024-12-31 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2024-12-31 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2024-09-30 0001394638 srt:BoardOfDirectorsChairmanMember clcn:SecuredConvertibleNotesMember 2022-06-01 2022-06-30 0001394638 srt:BoardOfDirectorsChairmanMember clcn:SecuredConvertibleNotesMember 2022-06-30 0001394638 clcn:SecuredConvertibleNotesMember 2022-06-30 0001394638 clcn:TwoAccreditedInvestorsMember clcn:SecuredConvertibleNotesMember 2022-11-01 2022-11-30 0001394638 clcn:TwoAccreditedInvestorsMember clcn:SecuredConvertibleNotesMember 2022-11-30 0001394638 clcn:SecuredConvertibleNotesMember 2022-11-01 2022-11-30 0001394638 clcn:TwoAccreditedInvestorsMember clcn:SecuredConvertibleNotesMember clcn:OptionsMember 2022-11-01 2022-11-30 0001394638 clcn:SecuredConvertibleNotesMember 2025-10-01 2025-12-31 0001394638 srt:MinimumMember 2025-10-01 2025-12-31 0001394638 srt:MaximumMember 2025-10-01 2025-12-31 0001394638 srt:MinimumMember 2024-10-01 2025-09-30 0001394638 srt:MaximumMember 2024-10-01 2025-09-30 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2026-01-22 0001394638 2026-01-22 0001394638 clcn:AJBNoteMember clcn:SecuritiesPurchaseAgreementMember 2026-01-21 2026-01-22 0001394638 clcn:DWAY2Member 2025-10-01 2025-12-31 0001394638 clcn:DWAY2Member 2025-12-31 0001394638 clcn:DWAY3Member 2025-10-01 2025-12-31 0001394638 clcn:DWAY3Member 2025-12-31 0001394638 clcn:DWAY4Member 2025-10-01 2025-12-31 0001394638 clcn:DWAY4Member 2025-12-31 0001394638 clcn:DWAY6Member 2025-10-01 2025-12-31 0001394638 clcn:DWAY6Member 2025-12-31 0001394638 clcn:DWAY7Member 2025-10-01 2025-12-31 0001394638 clcn:DWAY7Member 2025-12-31 0001394638 clcn:DWAY8Member 2025-10-01 2025-12-31 0001394638 clcn:DWAY8Member 2025-12-31 0001394638 clcn:DWAY9Member 2025-10-01 2025-12-31 0001394638 clcn:DWAY9Member 2025-12-31 0001394638 clcn:DWAY10Member 2025-10-01 2025-12-31 0001394638 clcn:DWAY10Member 2025-12-31 0001394638 clcn:TotalMember 2025-12-31 0001394638 clcn:TotalMember 2025-10-01 2025-12-31 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended December 31, 2025

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

For the transitional period from _____________ to ______________

Commission File Number: 000-52883

DRIVEITAWAY HOLDINGS, INC.
(Exact name of registrant as specified in its charter)

Delaware		20-4456503
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

3401 Market Street, Suite 200/201, Philadelphia, PA 19104

(Address of principal executive offices) (Zip Code)

(856) 577-2763

(Registrant’s telephone number, including area code)

n/a

(Former name or former address if changed since last report)

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

Title of each class:		Trading Symbol(s):		Name of each exchange on which registered:
N/A		N/A		N/A

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, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated Filer	☐	Accelerated Filer	☐
Non-accelerated Filer	☒	Small Reporting Company	☒
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ☒

As of February 23, 2026, there were 121,525,082 shares of common stock outstanding.

TABLE OF CONTENTS

		Page

	PART I – FINANCIAL INFORMATION	F-1

Item 1.	Financial Statements	F-1
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	1
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	6
Item 4.	Controls and Procedures	7

	PART II – OTHER INFORMATION	9

Item 1.	Legal Proceedings	9
Item 1A.	Risk Factors	9
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	9
Item 3.	Defaults Upon Senior Securities	9
Item 4.	Mine Safety Disclosures	9
Item 5.	Other Information	9
Item 6.	Exhibits	10

PART I – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

DRIVEITAWAY HOLDINGS, INC.

INDEX TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2025

	Page

Condensed Consolidated Balance Sheets as of December 31, 2025 (Unaudited) and September 30, 2025	F-2

Condensed Consolidated Statements of Operations for the three months ended December 31, 2025 and 2024 (Unaudited)	F-3

Condensed Consolidated Statements of Changes in Stockholders’ Deficit for the three months ended December 31, 2025 and 2024 (Unaudited)	F-4

Condensed Consolidated Statements of Cash Flows for the three months ended December 31, 2025 and 2024 (Unaudited)	F-5

Notes to the Condensed Consolidated Financial Statements (Unaudited)	F-6

F-1

DriveItAway Holdings, Inc.

Condensed Consolidated Balance Sheets


	December 31,			September 30,
	2025			2025
	(Unaudited)
Assets
Current assets
Cash	$	89,743		$	39,930
Accounts receivable, net		16,684			42,532
Total current assets		106,427			82,462

Deferred financing costs, net		—			11,811
Fixed assets, net		438,502			585,120
Intangible assets, net		—			899
Total Assets	$	544,929		$	680,292

Liabilities and Stockholders’ Deficit
Current Liabilities
Accounts payable and accrued liabilities	$	1,701,332		$	1,682,957
Accrued interest – related parties		18,724			21,252
Deferred revenue		15,912			15,740
Customer deposits		—			—
Due to related parties		26,380			26,380
Short term notes payable		94,756			150,253
Current portion of SBA Loan		2,570			2,546
Promissory notes payable, current portion		442,259			510,305
Promissory notes payable, in default		20,000			20,000
Promissory notes payable - related parties, in default		21,250			42,500
Convertible notes payable, net, in default		450,000			450,000
Convertible notes payable, net of debt discount		1,814,777			1,693,877
Derivative liability		3,473,411			4,454,765
Total Current Liabilities		8,081,371			9,070,576

SBA Loan - noncurrent		111,188			111,840
Promissory notes payable - noncurrent		—			—
Total Liabilities		8,192,559			9,182,416

Stockholders’ Deficit
Preferred stock, $0.0001 par value; 10,000,000 shares authorized; no shares issued and outstanding		—			—
Common stock, $0.0001 par value; 1,000,000,000 shares authorized; 121,525,082 shares issued and 121,509,982 outstanding at December 31, 2025 and 120,025,082 issued and 120,009,982 outstanding September 30, 2025, respectively		12,153			12,003
Additional paid in capital		2,271,094			1,965,619
Treasury stock, at cost - 15,100 shares at December 31, 2025 and September 30, 2025		(18,126	)		(18,126	)
Accumulated deficit		(9,912,751	)		(10,461,619	)
Total Stockholders’ Deficit		(7,647,630	)		(8,502,124	)
Total Liabilities and Stockholders’ Deficit	$	544,929		$	680,292

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

F-2

DriveItAway Holdings, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)


	Three Months Ended
	December 31,
	2025			2024
Revenues	$	282,242		$	241,946
Cost of Goods Sold		198,348			143,255
Gross Profit		83,894			98,691

Operating Expenses
Salaries and payroll taxes		84,754			95,750
Professional fees		32,117			20,257
General and administrative		60,675			86,681
Software development		6,000			21,615
Stock compensation		40,625			—
Total Operating Expenses		224,171			224,303

Operating Loss		(140,277	)		(125,612	)

Other Income (Expenses)
Gain (loss) on change in fair value of derivative liability		981,354			913,562
Amortization debt discount		(109,785	)		(59,378	)
Amortization of deferred financing costs		(11,811	)		(137,580	)
Interest expense		(149,944	)		(132,387	)
Interest expense - related parties		(1,222	)		(2,142	)
Gain (loss) on disposition of assets		(19,447	)		—
Total Other Income (Expense)		689,145			582,075

Income / (Loss) Before Income Tax		548,868			456,463
Provision for income taxes – Note 2		—			—
Net Income (Loss)	$	548,868		$	456,463

Net Income (Loss) Per Common Share
Basic net income (loss) per common share	$	0.00		$	0.00
Diluted net income (loss) per common share	$	0.00		$	0.00
Basic weighted average number of common shares outstanding		121,313,125			113,813,135
Diluted weighted average number of common shares outstanding		362,154,062			284,215,271

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

F-3

DriveItAway Holdings, Inc.

Condensed Consolidated Statement of Changes in Stockholders’ Deficit

(Unaudited)

For the Three Months Ended December 31, 2025


					Additional											Total
	Common Stock				Paid in		Treasury Stock						Accumulated			Stockholders’
	Shares		Amount		Capital		Shares			Amount			Deficit			Deficit

Balance - September 30, 2025		120,025,082	$	12,003	$	1,965,619		(15,100	)	$	(18,126	)	$	(10,461,619	)	$	(8,502,124	)

Warrants issued		—		—		240,000		—			—			—			240,000
Common stock issued to repay related party loan		1,250,000		125		24,875		—			—			—			25,000
Stock compensation		250,000		25		40,625		—			—			—			40,650
Net income		—		—		—		—			—			548,868			548,868
Balance - December 31, 2025		121,525,082	$	12,153	$	2,271,094		(15,100	)	$	(18,126	)	$	(9,912,751	)	$	(7,647,630	)

For the Three Months Ended December 31, 2024

					Additional											Total
	Common Stock				Paid in		Treasury Stock						Accumulated			Stockholders’
	Shares		Amount		Capital		Shares			Amount			Deficit			Deficit

Balance - September 30, 2024		113,701,722	$	11,371	$	1,606,292		(15,100	)	$	(18,126	)	$	(5,559,139	)	$	(3,959,602	)

Common stock sold for cash		250,000		25		4,975		—			—			—			5,000
Warrants sold for cash		—		—		50,000											50,000
Net income		—		—		—		—			—			456,463			456,463
Balance - December 31, 2024		113,951,722	$	11,396	$	1,661,267		(15,100	)	$	(18,126	)	$	(5,102,676	)	$	(3,448,139	)

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

F-4

DriveItAway Holdings, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)


	For the Three Months Ended
	December 31,
	2025			2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	548,868		$	456,463
Adjustments to reconcile net income (loss) to net cash used in operating activities:
(Gain) loss on change in fair value of derivative liability		(981,354	)		(913,562	)
Amortization of deferred financing costs		11,811			137,580
Amortization and depreciation		28,102			37,554
Amortization of debt discount		109,785			59,378
Stock compensation expense		40,625			—
Loss on sale of fixed assets		19,447			—
Changes in operating assets and liabilities:
Prepaid expenses		—			(1,247	)
Accounts receivable		25,848			(592	)
Customer deposits		—			(1,232	)
Deferred revenue		172			119
Accounts payable and accrued liabilities		19,885			167,711
Accrued liabilities- related party		—			2,142
Net Cash used in Operating Activities		(176,811	)		(55,686	)

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sale of vehicles		99,680			—
Purchase of vehicles		—			(137,289	)
Net Cash used in Investing Activities		99,680			(137,289	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Related party advances		—			450
Proceeds from convertible notes payable		24,000			57,458
Proceeds from the sale of common stock for cash		—			5,000
Proceeds from sale of warrants		240,000			50,000
Proceeds from notes payable		—			180,117
Repayment of short term notes payable		(68,376	)		—
Repayment of promissory notes payable		(68,680	)		(64,280	)
Net Cash provided by Financing Activities		126,944			228,745

Net change in cash and restricted cash		49,813			35,770
Cash and restricted cash, beginning of period		39,930			33,588
Cash and restricted cash, end of period	$	89,743		$	69,358

Supplemental cash flow information
Cash paid for interest	$	98,414		$	30,938
Cash paid for taxes	$	—		$	—

Non-cash transactions:
Common stock issued upon conversion of related party note	$	25,000			—

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements

F-5

DriveItAway Holdings, Inc.

Notes to the Condensed Consolidated Financial Statements

December 31, 2025

Unaudited

Note 1 – Organization, Description of Business and Going Concern

Nature of Organization

DriveItAway Holdings, Inc. (“DIA”, “the Company”, “we” or “us”) was formed in Delaware on March 8, 2006 as B2 Health, Inc. On July 2, 2010, the Company acquired BFK Franchise Company, LLC (“BFK”), a Nevada limited liability company, and concurrently changed its name to Creative Learning Corporation. On February 24, 2022, the Company acquired DriveItAway, Inc., and on March 18, 2022, disposed of BFK and its other subsidiaries involved in the learning business. On April 18, 2022, the name was changed to DriveItAway Holdings, Inc. On April 12, 2024, the Company formed DIA Leasing, LLC, a Florida limited liability company, which is a wholly owned subsidiary.

DIA is a national dealer focused mobility platform that enables car dealers to sell more vehicles in a seamless way through eCommerce, with its exclusive “Pay as You Go” app-based subscription program. DIA provides a comprehensive turnkey, solutions driven program with proprietary mobile technology and driver app, insurance coverages and training to get dealerships up and running quickly and profitably in emerging online sales opportunities. The company is planning to soon expand its easy and transparent consumer app ‘subscription to ownership’ platform to enable entry level consumers to drive and acquire new Electric Vehicles. For further information, please see www.driveitaway.com.

Going Concern

The Company’s financial statements are prepared in accordance with Generally Accepted Accounting Principles (“GAAP”) of the United States, applicable to a going concern which contemplates the realization of assets and liquidation of liabilities in the normal course of business. During the period ended December 31, 2025, the Company had net income of $548,868 and cash used in operating activities of $176,811. As of December 31, 2025, the Company had an accumulated deficit of $9,912,751. The Company has not established sufficient revenue to cover its operating costs and will require additional capital to continue its operating plan. The ability of the Company to continue as a going concern depends on the Company obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations. These factors raise substantial doubt about its ability to continue as a going concern.

To continue as a going concern, the Company will need, among other things, additional capital resources. Management’s plan to obtain such resources for the Company includes: sales of equity instruments; traditional financing, such as loans; and obtaining capital from management and significant stockholders sufficient to meet its minimum operating expenses. However, management cannot provide any assurance that the Company will be successful in accomplishing this plan.

There is no assurance that the Company will be able to obtain sufficient additional funds when needed or that such funds, if available, will be obtainable on terms satisfactory to the Company. In addition, profitability will ultimately depend upon the level of revenues received from business operations. However, there is no assurance that the Company will attain profitability. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

F-6

DriveItAway Holdings, Inc.
Notes to the Condensed Consolidated Financial Statements
December 31, 2025
Unaudited

Note 2 - Summary of Significant Accounting Policies

Basis of Presentation

The Company prepares its financial statements in accordance with rules and regulations of the Securities and Exchange Commission (“SEC”) and Generally Accepted Accounting Principles (“GAAP”) in the United States of America. The accompanying interim financial statements have been prepared in accordance with GAAP for interim financial information in accordance with Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the Company’s opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three months ended December 31, 2025, are not necessarily indicative of the results for the full year. While management of the Company believes that the disclosures presented herein are adequate and not misleading, these interim financial statements should be read in conjunction with the audited financial statements and the footnotes thereto for the year ended September 30, 2025, contained in the Company’s Form 10K, as filed on January 13, 2025.

Basis of Consolidation

The consolidated financial statements include the accounts of DriveItAway Holdings Inc. and its wholly owned subsidiary DriveItAway, Inc., and its wholly owned subsidiary DIA Leasing, LLC collectively referred to as the “Company”. All inter-company balances and transactions are eliminated in consolidation.

Use of Estimates

The preparation of consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. The significant estimates and assumptions made by management include allowance for doubtful accounts, allowance for deferred tax assets, and fair value of equity instruments. Actual results could differ from those estimates as the current economic environment has increased the degree of uncertainty inherent in these estimates and assumptions.

Foreign Currency Translation

Foreign currency translation is recognized in accordance with ASC 830. The Company’s functional currency is USD, therefore all amounts of revenues received from foreign accounts are translated to the Company’s functional currency (USD) upon receipt and thereby, translation gains and losses are recognized upon receipt.

Cash and Cash Equivalents

The Company considers all highly liquid securities with original maturities of three months or less when acquired, to be cash equivalents. As of December 31, 2025 and September 30, 2025, the Company had cash of $89,743 and $39,930, respectively and did not have any cash equivalents.

F-7

DriveItAway Holdings, Inc.
Notes to the Condensed Consolidated Financial Statements
December 31, 2025

Unaudited

Accounts Receivable

The Company reviews accounts receivable periodically for collectability and establishes an allowance for doubtful accounts and records bad debt expense when deemed necessary. The Company records an allowance for doubtful accounts that is based on historical trends, customer knowledge, any known disputes, and considers the aging of the accounts receivable balances combined with management’s estimate of future potential recoverability. Accounts and receivables are written off against the allowance after all attempts to collect a receivable have failed. The Company believes its allowances for doubtful accounts as of December 31, 2025 and September 30, 2025 are adequate, but actual write-offs could exceed the recorded allowance. As of December 31, 2025 and September 30, 2025 the balances in the allowance for doubtful accounts was $0.

Fixed Assets

Fixed assets are recorded at cost and depreciated using the straight-line method over the estimated useful lives, currently seven (7) years. Maintenance and repair costs are charged to expense as incurred. Major improvements, which extend the useful life of the related asset, are capitalized. Upon disposal of a fixed asset, we record a gain or loss based on the difference between the proceeds received and the net book value of the disposed asset. We remove fully depreciated assets from the cost and accumulated depreciation amounts disclosed.

Intangible Assets

Our intangible assets include website and software development costs. The costs incurred in the preliminary stages of website and software development are expensed as incurred. Once an application has reached the development stage, internal and external costs, if direct and incremental and deemed by management to be significant, are capitalized and amortized on a straight-line basis over their estimated useful lives. Maintenance and enhancement costs, including those costs in the post-implementation stages, are typically expensed as incurred, unless such costs relate to substantial upgrades and enhancements to the website or software that result in added functionality, in which case the costs are capitalized and amortized on a straight-line basis over the estimated useful lives. Amortization expense related to capitalized website and software development costs is included in operating expenses in our consolidated statements of operations.

Capitalized development activities placed in service are amortized over the expected useful lives of those releases, currently estimated at three (3) years. The estimated useful lives of website and software development activities are reviewed frequently and adjusted as appropriate to reflect upcoming development activities that may include significant upgrades and/or enhancements to the existing functionality. We remove fully amortized website and software development costs from the cost and accumulated amortization amounts disclosed.

Construction-in-progress primarily consists of website development costs that are capitalizable, but for which the associated applications have not been placed in service.

Leases

The Company’s operating lease portfolio for the period ended December 31, 2025 and September 30, 2025, includes the vehicle leases from third parties and the Company’s owned vehicles that are leased to the customers under operating leases. The contracts for these operating leases are short-term in nature with terms less than twelve (12) months. The Company has elected as an accounting policy not to apply the recognition requirements in ASC 2016-02, Leases (“ASC 842”) to short-term leases. The Company recognizes the lease payments for short-term leases on a straight-line basis over the lease term. As of December 31, 2025, the Company did not have leases that qualified as ROU assets.

F-8

DriveItAway Holdings, Inc.
Notes to the Condensed Consolidated Financial Statements
December 31, 2025

Unaudited

Fair Value Measurements

The Company follows ASC 820, “Fair Value Measurements and Disclosures”, which defines fair value 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 on the measurement date. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:

Level 1

Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.

Level 2

Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.

Level 3

Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.

The carrying amounts shown of the Company’s financial instruments including cash, accounts receivable, prepaid expense, accounts payable, and accrued liabilities approximate fair value due to their short-term nature.

All financial assets and liabilities are approximate to their fair value. Derivative liabilities are valued at Level 3.


			Fair Value Measurements at December 31, 2025 using:
	December 31, 2025		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)

Liabilities	$	—	$	—	$	—	$	—
Derivative Liabilities	$	3,473,411	$	—	$	—	$	3,473,411


			Fair Value Measurements at September 30, 2025 using:
	September 30, 2025		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)

Liabilities	$	—	$	—	$	—	$	—
Derivative Liabilities	$	4,454,765	$	—	$	—	$	4,454,765

F-9

DriveItAway Holdings, Inc.

Notes to the Condensed Consolidated Financial Statements

December 31, 2025

Unaudited

Derivative Financial Instruments

The Company accounts for its derivative financial instruments in accordance with ASC 815 “Derivatives and Hedging” therefore any embedded conversion options and warrants accounted for as derivatives are to be recorded at their fair values as of the inception date of the agreement and at fair value as of each subsequent balance sheet date. Any change in fair value is recorded as non-operating, non-cash income or expense for each reporting period at each balance sheet date. The Company reassesses the classification of its derivative instruments at each balance sheet date. If the classification changes as a result of events during the period, the contract is reclassified as of the date of the event that caused the reclassification.

Revenue Recognition

The Company’s revenue is recognized in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers, for all periods presented. The Company, through its DriveItAway online/app-based platform (“platform”), operates in the automotive rental industry. The Company assists subprime and deep subprime candidates to rent/lease vehicles on a short-term basis, generally on a weekly or, in some cases monthly, basis under a Pay-As You-Go program. Through its platform the Company will track vehicle values and reduce vehicle pricing through the customers usage payments to show drivers a vehicle purchase price should they be interested in buying the vehicle, at which time the customer would procure financing if the Company determined they wanted to sell the vehicle at the listed purchase price.

During the periods ended December 31, 2025 and 2024, the Company derived its revenue from signed contracts for vehicle rentals between the Company, other leasing companies, or car dealerships and individual car rental customers (“customers”).

Customers book a vehicle through the Company’s platform, starting first with a rental contract with the vehicle. When the customer books the vehicle, per the terms of the individual rental agreements, the customer shall pay a stated rental rate, a stated insurance amount, an initial non-refundable fee, and, in some cases, a refundable deposit. At the end of the usage cycle, the system calculates miles driven and if the customer has driven more than the prorated, included amount, they pay extra usage/mileage fees. In instances when a customer pays late, they pay a late fee and in cases of incurring charges for tolls they pay for the toll costs incurred. Additionally, contracts may be extended (a new contract is signed) at which time the credit card on file for the customer will be charged at the beginning of the contract extension period for rental rate and insurance amount for the new extension period.

The vehicle rental arrangements are over a fixed contracted period; therefore, the Company recognizes rental revenue ratably over the contract term. The Company analyzes the start dates of all contracts and allocates charges to customer credit cards for this service between revenue and deferred revenue at the end of each month.

Costs related to rental revenue include depreciation for Company owned vehicles and monthly lease payments when the vehicles are leased from a leasing company. The amount of revenue transferred to dealerships is treated as contra-revenue because the Company acts as an agent in these transactions resulting in only the Company’s revenue share being recognized.

The Pay-As-You-Go program manages or includes insurance. Fleet insurance is sometimes provided where the Company has a fleet policy and the driver is added to it when needed. In this case, the driver pays the cost of insurance as a separate payment in the system. This payment is a type of revenue. The Company pays the insurance company providing the coverage. This is a cost of goods sold. The Company also allows drivers to bring their own insurance. The Company works with associated insurance brokers to write a policy for the customer for that vehicle and a separate finance company that pays for the policy in full. The Company acts as trustee in collecting installments and transferring them to the finance company. Collected payments are treated as revenue and transfers to the finance company are treated as contra-revenue because the Company acts as an agent in these transactions. Lastly, in markets where the Company cannot support this program, drivers are allowed to bring their own insurance and pay it directly themselves with no involvement of the Company. No revenue is collected or recognized in this instance. Because any insurance revenue is collected at contract inception and covers the fixed contract period the Company recognizes insurance revenue ratably over the contract term and allocates charges to customer credit cards for this service between revenue and deferred revenue at the end of each month.

Initial non-refundable fees are recognized when payment is received as the Company has no obligation to provide additional services at that point. Miscellaneous charges for extra mileage, late fees, or toll charges calculated and charged to the customer credit card at the end of the usage cycle are recognized when the credit card charge goes through. Refundable deposits are recorded on the balance sheet until deposits are returned to customers or applied to their account for fees incurred. Deferred revenue includes rental and insurance amounts that are paid for contracts that overlap a reporting date and relate to usages after that date. As of December 31, 2025 and 2024 refundable deposits were $0 and $0 and deferred revenue was $15,912 and $15,740, respectively.

F-10

DriveItAway Holdings, Inc.

Notes to the Condensed Consolidated Financial Statements

December 31, 2025

Unaudited

In addition to the costs associated with rental revenue and insurance revenue, within the Cost of Goods Sold account the Company also records credit card fees incurred from the cash collections and cash remittance process, as a significant portion of its performance obligation is to collect and remit payments through its credit card processors.

Stock-Based Compensation

The Company recognizes compensation expense for all restricted stock awards and stock options. The fair value of restricted stock awards is measured using the grant date fair value of our stock, as determined by the Board of Directors. The fair value of stock options is estimated at the grant date using the Black-Scholes option-pricing model, and the portion that is ultimately expected to vest is recognized as compensation cost over the requisite service period. We have elected to recognize compensation expense for all options with graded vesting on a straight-line basis over the vesting period of the entire option. The determination of fair value using the Black-Scholes pricing model is affected by our stock value as well as assumptions regarding a number of complex and subjective variables, including expected stock price volatility and the risk-free interest rate.

Advertising and Marketing Costs

Advertising and marketing costs are expensed as incurred. The Company incurred advertising and marketing costs for the three months ended December 31, 2025 and 2024 of $0 and $0, respectively.

Income Taxes

The provision for income taxes and deferred income taxes are determined using the asset and liability method. Deferred tax assets and liabilities are determined based on temporary differences between the financial carrying amounts and the tax basis of assets and liabilities using enacted tax rates in effect in the years in which the temporary differences are expected to reverse. On a periodic basis, the Company assesses the probability that its net deferred tax assets, if any, will be recovered. If after evaluating all of the positive and negative evidence, a conclusion is made that it is more likely than not that some portion or all of the net deferred tax assets will not be recovered, a valuation allowance is provided by a charge to tax expense to reserve the portion of the deferred tax assets which are not expected to be realized.

Reconciliation of expected federal income tax to the income tax provision is as follows:


	2025
Expected Federal Tax	$	110,000		21.0	%
State income taxes (net of federal benefit)		—		0.0	%
Permanent adjustments		—		0.0	%
State tax rate change		—		0.0	%
Other		—		0.0	%
Change in valuation allowance		(110,000	)	12.0	%
Total income tax provision	$	—		—

Net Income/(Loss) per Share of Common Stock

The Company calculates net income/(loss) per share in accordance with ASC Topic 260, “Earnings per Share.” Basic loss per share is computed by dividing the net loss by the weighted average number of common shares outstanding during the period. Diluted earnings per share of common stock are computed by dividing net earnings by the weighted average number of shares and potential shares outstanding during the period. Potential shares of common stock consist of shares issuable upon the conversion of outstanding convertible debt, preferred stock, warrants and stock option. Potential shares of common stock consist of shares issuable upon the conversion of outstanding convertible debt and warrants.


	December 31,		December 31,
	2025		2024
Convertible notes		134,915,937		132,302,137
Warrants		105,925,000		38,099,999
		240,840,937		170,402,136

F-11

DriveItAway Holdings, Inc.

Notes to the Condensed Consolidated Financial Statements

December 31, 2025

Unaudited

Reclassification

Certain accounts from prior periods have been reclassified to conform to the current period presentation.

Recent Accounting Pronouncements

In the period from October 2025 through February 2026 the FASB has not issued any additional accounting standards updates that have a significant impact on the Company. Management has evaluated other recently issued accounting pronouncements and does not believe that any of these pronouncements will have a significant impact on our condensed consolidated financial statements and related disclosures.

Note 3 – Related Party Transactions

Advances and Repayments

In the normal course of business, the Company’s management team or their affiliates will make payments on behalf of the Company or will provide short-term advances to the Company to cover operating expenses.

As of December 31, 2025 and September 30, 2025, the Company owed related parties for an unsecured, non-interest-bearing advance, payable on demand, in the amount of $26,380.

On March 1, 2023, the Company entered into three promissory note agreements with three related parties for a total of $50,000 with interest bearing at 15% per annum, maturity date of 120 days from issuance (December 31, 2023) and issuance of 100,000 warrants with exercise price of $0.05 that expire on March 1, 2028 (5 years). As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $3,068 which was recorded as a derivative liability and debt discount (see Note 8). During the three months ended December 31, 2025 the Company reclassified one of these promissory notes with a value of $7,500 from Promissory notes payable – related party to Promissory notes payable due the note holder, a former director, no longer being considered a related party. As of December 31, 2025 and September 30, 2025, the amount due to related parties for Promissory notes payable was $21,250.

During the three months ended December 31, 2025 and 2024, the Company recorded related party interest expense of $1,222 and $2,142, respectively.

F-12

DriveItAway Holdings, Inc.

Notes to the Condensed Consolidated Financial Statements

December 31, 2025

Unaudited

Note 4 – Fixed and Intangible Assets

The following table summarizes the components of our fixed assets as of the dates presented:

Schedule of fixed assets
	December 31,			September 30,
	2025			2025
Vehicle costs	$	612,920		$	786,662
Accumulated depreciation		(174,417	)		(201,502	)
Vehicles, net	$	438,502		$	585,120

Vehicles with a net book value of $236,006 are pledged as collateral on a line of credit with an investor.

Depreciation expense for the three months ended December 31, 2025 and 2024, was $27,203 and $36,182, respectively. During the three months ended December 31, 2025 and 2024, the Company purchased vehicles of $0 and $137,289, respectively.

The following table summarizes the components of our intangible assets as of the dates presented:

Schedule of intangible assets
	December 31,			September 30,
	2025			2025
Website development costs	$	16,331		$	16,331
Accumulated depreciation		(16,331	)		(15,432	)
Website, net	$	—		$	899

Amortization expense for the three months ended December 31, 2025 and 2024, was $899 and $1,372, respectively. During the three months ended December 31, 2025 and 2024, the Company incurred no website development costs.

Note 5 – Equity

Authorized

The Company has authorized one billion (1,000,000,000) shares of common stock having a par value of $0.0001 per share, and ten million (10,000,000) shares of preferred stock having a par value of $0.0001 per share. All or any part of the capital stock may be issued by the Corporation from time to time and for such consideration and on such terms as may be determined and fixed by the Board of Directors, without action of the stockholders, as provided by law, unless the Board of Directors deems it advisable to obtain the advice of the stockholders.

Series A Preferred Stock

The Company has authorized one series of preferred stock, which is known as the Series A Convertible Preferred Stock (the “Series A Preferred”). The Board has authorized the issuance of 5,000,000 shares of Series A Preferred. The Series A Preferred Stock has the following rights and preferences:

Dividends: The Series A Preferred Stock is entitled to receive non-cumulative dividends equal to the amount of dividends that the holder of such share would have received if such share of Series A Preferred Stock were converted into shares of Common Stock immediately prior to the record date of the dividend declared on the Common Stock.

F-13

DriveItAway Holdings, Inc.

Notes to the Condensed Consolidated Financial Statements

December 31, 2025

Unaudited

Liquidation Preference: The Series A Preferred Stock is entitled to receive, prior to any distribution to any junior class of securities, an amount equal to $0.01 per share as a liquidation preference before any distribution may be made to the holders of any junior security, including the Common Stock.

Voting Rights: Each holder of Series A Preferred Stock shall vote with holders of the Common Stock upon any matter submitted to a vote of shareholders, in which event it shall have the number of votes equal to the number of shares of Common Stock into which such share of Series A Preferred Stock would be convertible on the record date for the vote or consent of shareholders. Each holder of Series A Preferred Stock shall also be entitled to one vote per share on each submitted to a class vote of the holders of Series A Preferred Stock.

Voluntary Conversion Rights: Each share of Series A Preferred Stock is convertible into 33.94971 shares of Common Stock at the option of the holder thereof.

Mandatory Conversion Right: The Company has the right to convert each share of Series A Preferred Stock into 33.94971 shares of Common Stock at any time that there are less than 200,000 shares of Series A Preferred Stock outstanding.

During the three months ended December 31, 2025 and 2024 there were no issuances of the Series A Preferred shares.

As of December 31, 2025 and September 30, 2025, the Company had no shares of Series A Preferred stock outstanding.

Common Stock

In October 2025, the Company issued 250,000 shares of common stock to a consultant as compensation. The fair market value of the common stock on the date of grant was $16,875.

In October 2025, the Company issued 1,250,000 shares of common stock to a related party in satisfaction of a $21,250 note payable and $3,750 of accrued interest on the note.

During the three months ended December 31, 2024, the Company issued 250,000 shares of common stock to a private investor for gross proceeds of $5,000.

As of December 31, 2025 and September 30, 2025, the Company had 121,525,082 and 120,025,082 common shares issued, respectively.

Treasury stock

The Company records treasury stock at cost. Treasury stock is comprised of shares of common stock purchased by the Company in the secondary market. As of December 31, 2025 and September 30, 2025 the Company had 15,100 shares of treasury stock valued at $18,126.

Warrants

On February 24, 2022, in conjunction with the issuance of a promissory note of $750,000, the Company issued 1,000,000 warrants for $0.30 per share. The transaction led to no explicit limit to the number of shares to be delivered upon future settlement of the conversion options (see Note 8), therefore the equity environment became tainted and the warrants qualified for derivative accounting and were assigned a value of $107,283 which was recorded as a derivative liability and debt discount. The warrants expire on February 24, 2027.

F-14

DriveItAway Holdings, Inc.

Notes to the Condensed Consolidated Financial Statements

December 31, 2025

Unaudited

In June 2022, in conjunction with a private offering and the issuance of secured promissory notes of $250,000 (see Note 8), the Company issued 125,000 warrants for $0.30 per share. As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $8,136 which was recorded as a derivative liability and debt discount. The warrants expire in June 2027.

In November 2022, in conjunction with a private offering and the issuance of secured promissory notes of $200,000, the Company issued 100,000 warrants for $0.30 per share. As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $4,074 which was recorded as a derivative liability and debt discount. The warrants expire in November 2027.

In February 2023, in conjunction with a promissory note amendment which was recognized as debt extinguishment, 2,000,000 warrants with exercise price of $0.05 were issued that expire on February 24, 2027 (4 year), which replaced the original 1,000,000 warrants issued with an exercise price of $0.30 previously issued with the original promissory note. As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $21,469 which was recorded as a derivative liability and debt discount.

In March 2023, 125,000 warrants with an exercise price of $0.05 were issued that expire on March 1, 2028 (5 year). As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $3,837 which was recorded as a derivative liability and debt discount.

In December 2023, in conjunction with the issuance of a promissory note of $195,000, the Company issued warrants to purchase 5,000,000 shares of Company’s common stock for nominal exercise price of $0.00001 per share. The warrant is exercisable at any time on or after December 15, 2023 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $248,952 which was recorded as a derivative liability. The note was discounted to a principal balance of $0 and a debt discount of $195,000 was recorded at inception. The difference between the fair value of the warrants and the net proceeds received was recognized as interest expense.

In May 2024, in conjunction with the issuance of a promissory note of $63,000, the Company issued warrants to purchase 5,000,000 shares of Company’s common stock for nominal exercise price of $0.00001 per share. The warrant is exercisable at any time on or after May 28, 2024 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $348,500 which was recorded as a derivative liability. The note was discounted to a principal balance of $0 and a debt discount of $63,000 was recorded at inception. The difference between the fair value of the warrants and the net proceeds received was recognized as interest expense.

F-15

DriveItAway Holdings, Inc.

Notes to the Condensed Consolidated Financial Statements

December 31, 2025

Unaudited

In May 2024, in conjunction with the issuance of a line of credit of $2,000,000, the Company issued warrants to purchase 5,000,000 shares of Company’s common stock for nominal exercise price of $0.00001 per share. The warrant is exercisable at any time on or after May 1, 2024 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted, the warrants qualified for derivative accounting and were assigned a value of $180,000 which was recorded as a derivative liability. The assigned value of the warrants along with $7,500 of loan fees and a 2% (or $40,000) required broker fee was initially recorded as deferred financing costs and will be recorded as a discount to the note pro rata to draws made on the Promissory Note. Discounts will be amortized over the repayment term of the draw.

In June 2024, in conjunction with the issuance of a line of credit of $250,000, the Company issued warrants to purchase 5,000,000 shares of Company’s common stock for nominal exercise price of $0.00001 per share. The warrant is exercisable at any time on or after June 14, 2024 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted, the warrants qualified for derivative accounting and were assigned a value of $337,500 which was recorded as a derivative liability. As the assigned value of the warrants plus a $25,000 original issue discount and $12,500 of loan fees exceeded the face value of the note, the face value of the note was initially recorded as deferred financing costs and will be recorded as a discount to the note pro rata to draws made on the Promissory Note. Discounts will be amortized over the repayment term of the draw. The difference between the fair value of the warrants and the face value of the note was recorded as interest expense.

On July 12, 2024, the Company sold a warrant to purchase 5,000,000 shares of the Company’s common stock at an exercise price of $0.00001 to an investor for $50,000 (the “Investor Warrant”). The warrant has no expiration date. The investor has the option of funding the Company with two additional tranches of $50,000. The second tranche of $50,000 is due within 60 days of the first funding date of July 12, 2024.

On August 19, 2024, the Company received the funding for the second tranche and issued to the investor a cash warrant to purchase up to 666,666 shares of Common Stock at an exercise price of $0.08 per share. The warrant has no expiration date.

At any time 90 days after the second tranche funding date the investor may invest an additional $50,000 and the Company will issue to the investor a pre-funded warrant to purchase up to 2,500,000 shares of Common Stock in the and a cash warrant to purchase up to 333,333 shares of Common Stock at an exercise price of $0.08 per share. The warrant does not have an expiration date.

On November 1, 2024, the Investor Warrant agreement was amended to allow the purchase warrants to purchase up to 2,500,000 shares in a third tranche. During the three months ended December 31, 2025, the Company issued warrants to purchase up to 625,000 shares of common stock for gross proceeds of $50,000.

On June 11, 2025, the Company issued a warrant to purchase up to 375,000 shares of its common stock to the chief financial officer of the Company. The warrant has a term of 5 years and an exercise price of $0.00001. The warrant is fully vested on the date of grant. The fair market value of the warrant on the date of grant was $29,587.

In July 2025, in conjunction with the issuance of a promissory note of $60,000, the Company issued warrants to purchase 18,000,000 shares of Company’s common stock for nominal exercise price of $0.00001 per share. The warrant is exercisable at any time on or after July 18, 2025 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $1,565,999 which was recorded as a derivative liability. The note was discounted to a principal balance of $0 and a debt discount of $60,000 was recorded at inception. The difference between the fair value of the warrants and the net proceeds received was recognized as interest expense.

F-16

In September 2025, in conjunction with the issuance of a promissory note of $65,000, the Company issued warrants to purchase 18,000,000 shares of Company’s common stock for nominal exercise price of $0.00001 per share. The warrant is exercisable at any time on or after September 2, 2025 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $1,200,000 which was recorded as a derivative liability. The note was discounted to a principal balance of $0 and a debt discount of $65,000 was recorded at inception. The difference between the fair value of the warrants and the net proceeds received was recognized as interest expense.

On September 18, 2025, the Company entered into an advisory agreement with a consultant in exchange for a warrant to purchase 5,000,000 shares of the Company’s common stock at an exercise price of $0.00001 per share. The warrant vests as follows: 25% on the six-month anniversary of the effective date, and the remaining 75% shall vest in equal monthly installments over the following 18 months. The vesting is dependent upon the consultant,s continuing service to the Company. The fair market value of the warrant at inception was $285,000, which will be recognized as stock compensation expense as it vests. In conjunction with the advisory agreement, the consultant was also issued a warrant to purchase up to 5,000,000 shares of the Company’s common stock at a price of $0.02 per share. This warrant expires on December 17, 2025. The fair market value of the warrant at inception was $228,872, which was recorded as compensation expense.

In October 2025, the Company issued warrants to purchase 13,750,000 shares of its common stock at an exercise price of $0.02 per share in exchange for $240,000. The warrants do not expire.

In December 2025, the Company issued warrants to two advisory panel members to purchase 2,500,000 shares of its common stock at an exercise price of $0.00001 per share. The warrants do not expire.

All derivative liabilities recognized for the warrants issued were valued using the Black-Scholes pricing model. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement (see Note 8).

A summary of warrant activity during the three months ended December 31, 2025, is as follows:


	Warrants		Weighted- Average		Weighted- Average
	Outstanding		Exercise Price		Life (years)
Balance as of September 30, 2025		93,900,000	$	0.01		*
Issuance		16,250,000		0.00001		#
Exercised		—	$	—
Expired		—	$	—
Balance as of December 31, 2025		110,150,000	$	0.01		*

*25,666,666 warrants issued during the year ended September 30, 2025 do not have an expiration date.

# 16,250,000 warrants issued during the three months ended December 31, 2025 do not have an expiration date.

The intrinsic value of the warrants as of December 31, 2025, is $200. All of the outstanding warrants are exercisable as of December 31, 2025.

F-17

DriveItAway Holdings, Inc.

Notes to the Condensed Consolidated Financial Statements

December 31, 2025

Unaudited

Note 6 – Notes Payable

SBA Loan

On June 3, 2020, the Company entered into a SBA Loan for $78,500 at a rate of 3.75%. On August 12, 2021, the loan increased to $114,700 and the Company obtained $36,200 on October 8, 2021. The SBA Loan requires payments starting 30 months from the initial funding date and matures on June 7, 2050. During the three months ended December 31, 2025 and 2024, the Company recorded interest expense of $1,070 and $1,093, respectively, on the SBA Loan and as of December 31, 2025 and September 30, 2025, the accrued interest on the SBA Loan was $5,989 and $5,989, respectively. As of December 31, 2025 and September 30, 2025 the outstanding principal of SBA Loan was $113,758 and $114,386, respectively.

The following represents the future aggregate maturities of the Company’s SBA Loan as of December 31, 2025, for each of the five (5) succeeding years and thereafter as follows:

Schedule of future aggregate maturities
Fiscal year ending September 30,	Amount
2026 (remaining)	$	2,570
2027		2,643
2028		2,744
2029		2,849
2030		2,957
Thereafter		99,995
Total	$	113,758

Promissory Notes Payable, in Default

During June 2022, the Company sold a total of $250,000 worth of Units to U.S. Escrow Services Corporation and Kevin Leach, two accredited investors, which resulted in the issuance of two secured promissory notes with an aggregate principal amount of $250,000 for cash proceeds of $230,000 (net of an original issuance discount of $20,000), and the issuance of 125,000 warrants (see Note 6). The $20,000 was recorded as a debt discount and the conversion option embedded in the notes was bifurcated and accounted for as a derivative liability resulting in the Company recording a debt discount and derivative liability of $50,491. As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $8,136 which was recorded as a derivative liability (see Note 9) and debt discount. The total debt discount of $78,627 is being amortized to interest expense over the term of the Note. The debt discount was $0 on September 30, 2025. These notes matured in June 2024 and are still outstanding.

On March 1, 2023, the Company entered into a promissory note agreement with an investor for amount of $12,500 with interest bearing at 15% per annum, maturity date of 120 days from issuance and issuance of 25,000 warrants with exercise price of $0.05 that expire on March 1, 2028 (5 year). As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $767 which was recorded as a derivative liability and debt discount (see Note 6). During the years ended September 30,2024, the Company recorded interest expense of $2,500 and $1,109 and amortization of debt discount of $0 and $767, respectively. As of September 30, 2025, the debt discount recorded on the note was $0, resulting in a note payable balance of $12,500 and accrued interest of $6,109. As of September 30, 2023, the Company had defaulted on the promissory note payable.

During the year ended September 30, 2024, the Company reclassified a promissory note entered on March 1, 2023 with a value of $7,500, with interest bearing 15% per annum, maturity date 120 days from issuance (June 30, 2023) and issuance of 15,000 warrants with exercise price of $0.05 that expire on March 1, 2028 (5 year), from Promissory notes payable – related party to Promissory notes payable due the note holder, a former director, no longer being considered a related party. As a result of the Company’s equity environment being tainted, the warrants qualified for derivative accounting and were assigned a value of $460 which was recorded as a derivative liability and debt discount (see Note 8). During the year ended September 30, 2025 and 2024, the Company recorded interest expense of $1,500 and $1,500, respectively. As of September 30, 2025 and 2024, the accrued interest on the promissory note was $3,666 and $2,166, respectively. As of September 30, 2025 and 2024, the total outstanding principal of the promissory note payable was $7,500. As of September 30, 2025, the Company had defaulted on the promissory note payable.

Credit Agreement

On March 1, 2024, DIA Leasing, LLC. (the “Borrower”), a direct wholly owned subsidiary of DriveitAway Holdings, Inc. (“DIA”), closed a $2,000,000 line of credit facility (the “Credit Facility”) with an investor (the “Lender”). In connection with the Credit Facility, a credit agreement, promissory note, security agreement and several related ancillary agreements were entered into by the parties.

Pursuant to the Credit Agreement dated May 1, 2024 (the “Credit Agreement”), among the Borrower and the Lender, the Lender agreed to make advances of principal (the “draws”) to the Borrower and to issue letters of credit on behalf of the Borrower. The Lender committed to provide up to $250,000 for each draw and up to $2,000,000 of letters of credit. The Borrower must use the letters of credit and the proceeds of the draws only for the purchase of motor vehicles to be used in the course of the Borrower’s business. As of the date hereof, there are no Loans or letters of credit outstanding under the Credit Agreement. The Borrower will pay a commitment fee to the Lender’s broker equal to 2.0% of the available commitments. DIA is a guarantor on the draws.

Promissory Note

Pursuant to the Promissory Note (the “Note”) dated May 1, 2024, Borrower promises to pay Lender the principal sum of Two Million Dollars and 00/100 ($2,000,000.00), or so much thereof as may be disbursed to, or for the benefit of the Borrower, for the sole purpose of purchasing new motor vehicles for use in Borrower’s business. Disbursements shall be at the sole discretion of the Lender. The unpaid principal of this line of credit shall bear simple interest at the rate of fifteen percent (15%) per annum. Interest shall be calculated based on the principal balance as may be adjusted from time to time to reflect additional advances.

F-18

DriveItAway Holdings, Inc.
Notes to the Condensed Consolidated Financial Statements
December 31, 2025

Unaudited

Each advance of principal shall be called a “Draw”. Each Draw shall be in an amount no greater than Two Hundred Fifty Thousand Dollars and 00/100 ($250,000.00). The eight Draws may be taken at any time over the 180 days following execution of the Note. Each Draw will be paid over a period of eighteen (18) months from the date that the funds for each Draw are disbursed to Borrower. During the first three (3) months after disbursement, Borrower shall make payments of interest only on the funds disbursed. From month four (4) through month seventeen (17), Borrower shall make payments of principal and interest based on an amortization of forty-eight (48) months. On month eighteen (18) all outstanding principal and unpaid interest shall be paid in full. All payments are due on first day of the month following disbursement.

The Borrower shall be in default of this Note on the occurrence of any of the following events: (i) the Borrower shall fail to meet its obligation to make the required principal or interest payments hereunder or any term contained in the Loan Documents. (ii) the Borrower shall be dissolved or liquidated; (iii) the Borrower shall make an assignment for the benefit of creditors or shall be unable to, or shall admit in writing their inability to pay their debts as they become due; (iv) the Borrower shall commence any case, proceeding, or other action under any existing or future law of any jurisdiction relating to bankruptcy, insolvency, reorganization or relief of debtors, or any such action shall be commenced against the undersigned; (v) the Borrower shall suffer a receiver to be appointed for it or for any of its property or shall suffer a garnishment, attachment, levy or execution. Upon default of this Note, Lender may declare the entire amount due and owing hereunder to be immediately due and payable.

As of December 31, 2025, the Company has drawn $637,009 on the Promissory Note and $47,500 in broker and legal fees. The Company recorded deferred offering costs of $199,999 related to the warrant issued in conjunction with the Promissory Note. The amount of interest accrued on the Promissory note was $93,594 during the three months ended December 31, 2025. The promissory notes payable balance was $442,259 and $513,074 as of December 31, 2025 and September 30, 2025, respectively. The unamortized discount on the note payable was $0 and $2,769 at December 31, 2025 and September 30, 2025, respectively.

Security Agreement

Pursuant to a Security Agreement dated May 1, 2024, all vehicles purchased shall be titled in the name of Borrower, and Borrower consents to a lien in favor of Lender on the title to each vehicle purchased. Lender shall only be required to release the lien on each vehicle once Lender has received payment in full of all principal, interest, and any other sums due on the Draw through which the vehicle was purchased. The net book value of the vehicles that serve as collateral on this obligation is $236,006. The gross value of the pledged vehicles is less than the gross borrowings on the Promissory Note.

Warrant

As further consideration for the credit facility, DIA issued Lender a prefunded warrant (the “Warrant”) for the purchase of up to 5,000,000 shares of DIA’s common stock. The fair market value of the Warrant was $180,000 the date of grant, which was recorded as a derivative liability. The assigned value of the warrants along with $7,500 of loan fees and a 2% (or $40,000) required broker fee was initially recorded as deferred financing costs and will be recorded as a discount to the note pro rata to draws made on the Promissory Note.

Promissory Notes Payable

On May 1, 2023 the Company executed a note payable with a face amount of $35,982 from a lender. Under the terms of the agreement, the lender will withhold 20% of the Company’s daily funds arising from sales through the May 2023 Lender’s payment processing services until the Company has repaid the $35,982 (including fixed fees of $3,682 or approximately 10% of the note amount). The Company received net proceeds of $32,300 and the $3,685 of fixed fees were recorded as debt discount. As of December 31, 2025, the Company had amortized the full $3,682 of debt discount, had made repayments of $27,752, and rolled $8,230 of the notes principal still due into a second note (see below), therefore the loan was considered paid in full.

F-19

DriveItAway Holdings, Inc.
Notes to the Condensed Consolidated Financial Statements
December 31, 2025
Unaudited

On August 15, 2023 the Company executed a second note payable with the same lender with a face amount of $64,206. Under the terms of the agreement, the lender will withhold 20% of the Company’s daily funds arising from sales through the lender’s payment processing services until the Company has repaid the $64,206 (including fixed fees of $6,206 or approximately 10% of the note amount). The Company received net proceeds of $49,770 after paying off the May 1, 2023 note and rolling $8,230 of its balance into the August 15, 2023 note and recording the $6,206 of fixed fees as a debt discount. During the six months ended March 31, 2024, the Company amortized the full $6,206 of the debt discount and made repayments of $53,132, and rolled $6,856 of the notes principal still due into a third note (see below), therefore the loan was considered paid in full as of September 30, 2025.

On February 22, 2024, the Company executed a third note payable with the same lender with a face amount of $57,474. Under the terms of the agreement, the lender will withhold 20% of the Company’s daily funds arising from sales through the lender’s payment processing services until the Company has repaid the $57,474 (including fixed fees of $5,974 or approximately 10% of the note amount). The Company received net proceeds of $44,644 after paying off the August 15, 2023 note and rolling $6,856 of its balance into the February 22, 2024 note and recording the $5,974 of fixed fees as a debt discount. During the year ended September 30, 2025, the Company amortized $5,974 of the debt discount and made repayments of $38,211. The remaining balance of $19,263 was rolled into a fourth note (see below), therefore the loan was considered paid in full as of September 30, 2025.

On July 3, 2024, the Company executed a fourth note payable with a lender with a face amount of $88,800. Under the terms of the agreement, the lender will withhold 20% of the Company’s daily funds arising from sales through the lender’s payment processing services until the Company has repaid the $88,800 (including fixed fees of $8,800 or approximately 10% of the note amount). The Company received net proceeds of $60,737 after paying off the February 22, 2024 note and rolling $19,263 of its balance into the July 3, 2024 note and recording the $8,800 of fixed fees as a debt discount. As of September 30, 2025, the Company had amortized $2,939 of the debt discount and made repayments of $49,496, resulting in a debt discount balance of $5,861 and a loan balance of $39,304, for a net note balance of $38,159 at September 30, 2025. As of December 31, 2025, the note balance was rolled into the fifth note, therefore the loan was considered paid in full as of December 31, 2025.

On November 19, 2024, the Company executed a fifth note payable with a lender with a face amount of $85,314. Under the terms of the agreement, the lender will withhold 20% of the Company’s daily funds arising from sales through the lender’s payment processing services until the Company has repaid the $85,314 (including fixed fees of $7,614 or approximately 10% of the note amount). The Company received net proceeds of $57,816 after paying off the July 2024 note and rolling $19,764 of its balance into the November 19, 2024 note and recording the $7,614 of fixed fees as a debt discount. As of March 31, 2025, the Company had amortized $7,614 of the debt discount and made repayments of 85,314, resulting in a debt discount balance of $0 and a loan balance of $0 at March 31, 2025.

On March 17, 2025, the Company executed a sixth note payable with a lender with a face amount of $113,600. Under the terms of the agreement, the lender will withhold 20% of the Company’s daily funds arising from sales through the lender’s payment processing services until the Company has repaid the $113,600 (including fixed fees of $11,132 or approximately 10% of the note amount). The Company received net proceeds of $88,695 after paying off the November 2024 note and rolling $24,905 of its balance into the March 17, 2025 note and recording the $11,132 of fixed fees as a debt discount. As of September 30, 2025, the Company had amortized $11,132 of the debt discount and made repayments of $113,600, resulting in a debt discount balance of $0 and a loan balance of $0 at September 30, 2025.

On August 25, 2025, the Company executed a seventh note payable with a lender with a face amount of $188,300. Under the terms of the agreement, the lender will withhold 20% of the Company’s daily funds arising from sales through the lender’s payment processing services until the Company has repaid the $188,300 (including fixed fees of $19,771 or approximately 10% of the note amount). The Company received net proceeds of $148,333 after paying off the March 2025 note and rolling $39,967 of its balance into the August 25, 2025 note and recording the $19,771 of fixed fees as a debt discount. As of December 31, 2025, the Company had amortized $8,656 of the debt discount and made repayments of $62,008, resulting in a debt discount balance of $11,115 and a loan balance of $94,756 at September 30, 2025.

The following represents the future aggregate maturities as of December 31, 2025 of the Company’s Promissory Notes Payable:

Schedule of future aggregate maturities
Fiscal year ending September 30,	Amount
2026	$	94,756
2027		—
Total	$	94,756

Note 7 – Convertible Notes Payable

Effective February 24, 2022, the Company entered into a Securities Purchase Agreement (the “SPA”) with AJB Capital Investments, LLC (“AJB”), and issued a Promissory Note in the principal amount of $750,000 (the “AJB Note”) to AJB in a private transaction for a purchase price of $675,000 (after giving effect to a 10% original issue discount). In connection with the sale of the AJB Note, the Company also paid $33,750 in certain fees and due diligence costs of AJB and brokerage fees to J.H. Darbie & Co., a registered broker dealer. After payment of the fees and costs, the net proceeds to the Company were $641,250, which will be used for working capital and other general corporate purposes.

F-20

DriveItAway Holdings, Inc.
Notes to the Condensed Consolidated Financial Statements
December 31, 2025
Unaudited

The maturity date of the AJB Note was extended to February 28, 2026. The AJB Note bears interest at 10% per annum for the original note’s period and 12% per annum for extension period which was started from August 24, 2022, and it is payable on the first of each month beginning April 1, 2022. The Company may prepay the AJB Note at any time without penalty.

The note is convertible into Common Stock of the Company at any time that the note is in default, provided that at no time may the note be convertible into an amount of common stock that would result in the holder having beneficial ownership of more than 4.99% of the outstanding shares of common stock, as determined in accordance with Section 13(d) under the Securities Exchange Act of 1934 (the “Exchange Act”). The conversion price equals the lowest trading price during either the 20 days trading days prior to the date of conversion or the 20 trading days prior to the date of issuance of the note (which was $0.14 per share). The conversion is subject to reduction in the following situations: (i) a 10% discount will apply anytime a conversion occurs when the company is not eligible to deliver the shares by DWAC; (ii) a 15% discount will apply whenever the shares are “chilled” for deposit into the DTC system; (iii) a 15% discount will apply if the Company’s common stock ceases to be registered under Section 12 of the Exchange Act; (iv) a 15% discount will apply if the note cannot be converted into free trading shares 181 days after its issue date; (v) in the event any other party has the right to convert debt into Common Stock at a greater discount to market than under the note, then the holder has the right to utilize such discount in determining the conversion price; or (vi) if the Company issues any shares of Common Stock for less than the conversion price in effect on the date of issuance, including any options, warrants or securities convertible into Common Stock at price less than the conversion price, then the conversion price shall be automatically reduced to the amount of consideration received by the company for such shares, except for any issuance that is an exempt issuance.

Also pursuant to the SPA, the Company was to pay AJB a commitment fee of $800,000, payable in the form of 4,000,000 unregistered shares of the Company’s common stock (the “Commitment Fee Shares”) which were issued at note inception. If, after the sixth month anniversary of closing and before the thirty-sixth month anniversary of closing, AJB has been unable to sell the Commitment Fee Shares for $800,000, then the Company may be required to issue additional shares or pay cash in the amount of the shortfall. However, if the Company pays the AJB Note off on or before its maturity date, then the Company may redeem 2,000,000 of the Commitment Fee Shares for one dollar and the amount of the commitment fee will be reduced to $400,000. On issuance of the note, the Company determined that the guarantee on the commitment fee was a make-whole provision and an embedded derivative within the host instrument. The guarantee was bifurcated from the host instrument and recorded as a derivative liability valued at $384,287 using a Black-Scholes option pricing model (see Note 9).

Pursuant to the SPA, the Company also issued to AJB common stock purchase warrants (the “warrants”) to purchase 1,000,000 shares of the Company’s common stock for $0.30 per share, which was assigned a value of $107,283 that was recorded as derivative liability (see Notes 6 and 9). The warrants expire on February 24, 2027. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants.

After recording the derivative liabilities associated with the SPA, the Company allocated the net proceeds to the 4,000,000 common shares issued and the note itself based on their relative fair market values, resulting in the common shares being assigned a value of $65,274 (see Note 6). The allocation of the financing costs of $108,750, the derivative for the guarantee of $384,287, the derivative for the warrant of $107,283, and issuance of the 4,000,000 Commitment Fee shares of $65,274, to the debt component resulted in a $665,594 debt discount that is being amortized to interest expense over the term of the AJB Note.

On October 31, 2022, the Company amended the AJB Note to issue 1,000,000 additional Commitment Fee Shares, recognizing the value of the shares and a debt discount of $60,000 (see Note 6).

On February 10, 2023, the Company entered into second amendment with AJB by increasing the original principal of the note by $85,000, which increased the restricted cash balance to be used for payments for professional services, replacing the original 1,000,000 warrants with an exercise price of $0.30 with 2,000,000 warrants with an exercise price of $0.05 (see Note 6), and extending the maturity date of the note to May 24, 2023. The Company determined the extension of cash and modification to other terms met the conditions of a debt extinguishment; therefore the Company recorded a loss on extinguishment of debt for the total amount of $36,313 included in other income (expenses) within the accompanying statement of operation.

On September 27, 2023, the Company entered into second amendment with AJB by increasing the original principal of the note by $25,000 which increased the restricted cash balance to be used for payments for professional services.

F-21

DriveItAway Holdings, Inc.
Notes to the Condensed Consolidated Financial Statements
December 31, 2025
Unaudited

On November 28, 2023, the Company entered into a third amendment with AJB Capital Investments, LLC by increasing the original principal of note with amount of $22,222 in which the Company received $20,000 in cash (after giving effect to a 10% original issue discount) for payment to vendors.

Effective December 15, 2023, the Company entered into a Securities Purchase Agreement (the “SPA”) with AJB Capital Investments, LLC (“AJB”), and issued a Promissory Note in the principal amount of $195,000 (the “AJB Note”) to AJB in a private transaction for a purchase price of $165,750 (after giving effect to a 15% original issue discount). In connection with the sale of the AJB Note, the Company also paid certain fees and due diligence costs of AJB and brokerage fees. After payment of the fees and costs, the net proceeds to the Company were $150,750, which will be used for working capital and other general corporate purposes.

The note is convertible into Common Stock of the Company at any time that the note is in default, provided that at no time may the note be convertible into an amount of common stock that would result in the holder having beneficial ownership of more than 4.99% of the outstanding shares of common stock, as determined in accordance with Section 13(d) under the Securities Exchange Act of 1934 (the “Exchange Act”). The conversion price equals the lowest trading price during either the 20 days trading days prior to the date of conversion or the 20 trading days prior to the date of issuance of the note (which was $0.14 per share). The conversion is subject to reduction in the following situations: (i) a 15% discount will apply anytime a conversion occurs when the company is not eligible to deliver the shares by DWAC; (ii) a 15% discount will apply whenever the shares are “chilled” for deposit into the DTC system; (iii) a 15% discount will apply if the Company’s common stock ceases to be registered under Section 12 of the Exchange Act; (iv) a 15% discount will apply if the note cannot be converted into free trading shares 181 days after its issue date; (v) in the event any other party has the right to convert debt into Common Stock at a greater discount to market than under the note, then the holder has the right to utilize such discount in determining the conversion price; or (vi) if the Company issues any shares of Common Stock for less than the conversion price in effect on the date of issuance, including any options, warrants or securities convertible into Common Stock at price less than the conversion price, then the conversion price shall be automatically reduced to the amount of consideration received by the company for such shares, except for any issuance that is an exempt issuance.

On January 22, 2026, the Company refinanced the note with a new note with a maturity date of July 22, 2026.

In December 2023, in conjunction with the issuance of a promissory note of $195,000, the Company issued warrants to purchase 5,000,000 shares of Company’s common stock for nominal exercise price of $0.00001 per share. The warrant is exercised at any time on or after December 15, 2023 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on The holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $248,952 which was recorded as a derivative liability. The note was discounted to a principal balance of $0 and a debt discount of $195,000 was recorded at inception. The difference between the fair value of the warrants and the net proceeds received was recognized as interest expense.

Effective February 23, 2024, the Company entered into a Securities Purchase Agreement (the “SPA”) with AJB Capital Investments, LLC (“AJB”), and issued a Promissory Note in the principal amount of $140,000 (the “AJB Note”) to AJB in a private transaction for a purchase price of $112,000 (after giving effect to a 20% original issue discount). In connection with the sale of the AJB Note, the Company also paid certain fees and due diligence costs of AJB and brokerage fees. After payment of the fees and costs, the net proceeds to the Company were $102,000, which was used for working capital and other general corporate purposes.

On January 22, 2026, the Company refinanced the note with a new note with a maturity date of July 22, 2026. The AJB Note bears interest at 12% per year, and principal and accrued interest is due on the maturity date. The Company may prepay the AJB Note at any time without penalty.

Also pursuant to the SPA, the Company was to pay AJB a commitment fee of $50,000, payable in the form of 5,000,000 unregistered shares of the Company’s common stock (the “Commitment Fee Shares”) which were issued at note inception.

On May 28, 2024, the Company entered into another SPA with AJB, and issued a promissory note in the amount of $63,000 (the “May 2024 AJB Note”) to AJB in a private transaction for a purchase price of $56,700 (after giving effect to a 10% original issue discount). In connection with the sale of the AJB Note, the Company also paid certain fees and due diligence costs of AJB and brokerage fees, totaling $6,700. After payment of the fees and costs, the net proceeds to the Company were $50,000, which will be used for working capital and other general corporate purposes.

F-22

DriveItAway Holdings, Inc.
Notes to the Condensed Consolidated Financial Statements
December 31, 2025
Unaudited

Also pursuant to the SPA, the Company paid to AJB a commitment fee in the form of 1,000,000 unregistered shares of the Company’s common stock (the “Commitment Fee Shares”) which were issued at note inception. The Company also issued to AJB common stock purchase warrants (the “May 2024 warrants”) to purchase 5,000,000 shares of the Company’s common stock for a nominal exercise price of $0.00001 per share. The May 2024 warrants may be exercised at any time on or after May 28, 2024 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $348,499 which was recorded as a derivative liability. The note was discounted to a principal balance of $0 and a debt discount of $63,000 was recorded at inception. The difference between the fair value of the warrants and the net proceeds received was recognized as interest expense.

On June 14, 2024, the Company entered into another SPA with AJB, and issued a promissory note with a face amount of $250,000 (the “June 2024 AJB Note”) to AJB in a private transaction for a purchase price of $225,000 (after giving effect to a 10% original issue discount). In connection with the sale of the AJB Note, the Company also paid certain fees and due diligence costs of AJB and brokerage fees, totaling $12,500. The Company may draw on the June 2024 AJB Note as automobiles for the rental fleet are purchased, up to a maximum amount of $212,500. As a result, the Company accounted for this note as a line of credit.

The maturity date of the AJB Note is February 28, 2026. The AJB Note bears interest at 15% per year, and principal and accrued interest is due on the maturity date. The Company may prepay the AJB Note at any time without penalty.

The note is convertible into Common Stock of the Company at any time that the note is in default provided that at no time may the note be convertible into an amount of common stock that would result in the holder having beneficial ownership of more than 9.99% of the outstanding shares of common stock, as determined in accordance with Section 13(d) under the Securities Exchange Act of 1934 (the “Exchange Act”). The conversion price shall equal $0.01 per share, subject to adjustments. The conversion is subject to reduction in the following situations: (i) a 15% discount will apply anytime a conversion occurs when the company is not eligible to deliver the shares by DWAC; (ii) a 15% discount will apply whenever the shares are “chilled” for deposit into the DTC system; (iii) a 15% discount will apply if the Company’s common stock ceases to be registered under Section 12 of the Exchange Act; (iv) a 15% discount will apply if the note cannot be converted into free trading shares 181 days after its issue date; (v) in the event any other party has the right to convert debt into Common Stock at a greater discount to market than under the note, then the holder has the right to utilize such discount in determining the conversion price; or (vi) if the Company issues any shares of Common Stock for less than the conversion price in effect on the date of issuance, including any options, warrants or securities convertible into Common Stock at price less than the conversion price, then the conversion price shall be automatically reduced to the amount of consideration received by the company for such shares, except for any issuance that is an exempt issuance.

Also pursuant to the SPA, the Company paid to AJB a commitment fee in the form of a warrant to purchase 5,000,000 unregistered shares of the Company’s common stock for nominal exercise price of $0.00001 per share. The warrant is exercisable at any time on or after June 14, 2024 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted, the warrants qualified for derivative accounting and were assigned a value of $337,499 which was recorded as a derivative liability. As the assigned value of the warrants plus a $25,000 original issue discount and $12,500 of loan fees exceeded the face value of the note, the face value of the note was initially recorded as deferred financing costs and will be recorded as a discount to the note pro rata to draws made on the Promissory Note. Discounts will be amortized over the repayment term of the draw. The difference between the fair value of the warrants and the face value of the note was recorded as interest expense.

F-23

DriveItAway Holdings, Inc.
Notes to the Condensed Consolidated Financial Statements
December 31, 2025
Unaudited

On May 8, 2025, the Company executed a note agreement with AJB Capital with a principal balance of $80,000 and an original issue discount of $8,000. The note bears interest at 12%. Legal and due diligence fees totaling $10,000 were deducted from the gross proceeds of the note, resulting in net proceeds of $62,000 to the Company. The note is convertible into common stock of the Company in the event of a default.

On January 22, 2026, the Company refinanced the note with a new note with a maturity date of July 22, 2026.

In conjunction with this note, the Company issued a warrant to purchase 5,000,000 shares of the Company’s common stock at a price of $0.00001 per share. The term of the warrant extends until such time as the warrant is exercised in full. The warrant is exercisable at any time on or after May 8, 2025 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted, the warrants qualified for derivative accounting and were assigned a value of $249,970 which was recorded as a derivative liability. As the assigned value of the warrants plus a $8,000 original issue discount and $10,000 of loan fees exceeded the face value of the note, the face value of the note was initially recorded as deferred financing costs and will be recorded as a discount to the note.

On June 16, 2025, the Company executed a note agreement with AJB Capital with a principal balance of $45,000 and an original issue discount of $4,500. The note bears interest at 12%. Legal and due diligence fees totaling $7,000 were deducted from the gross proceeds of the note, resulting in net proceeds of $33,500 to the Company. The note is convertible into common stock of the Company in the event of a default.

On January 22, 2026, the Company refinanced the note with a new note with a maturity date of July 22, 2026.

In conjunction with this note, the Company issued a warrant to purchase 15,000,000 shares of the Company’s common stock at a price of $0.00001 per share. The term of the warrant extends until such time as the warrant is exercised in full. The warrant is exercisable at any time on or after June 16, 2025 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted, the warrants qualified for derivative accounting and were assigned a value of $1,183,388 which was recorded as a derivative liability. As the assigned value of the warrants plus a $4,500 original issue discount and $7,000 of loan fees exceeded the face value of the note, the face value of the note was initially recorded as deferred financing costs and will be recorded as a discount to the note.

On July 18, 2025, the Company executed a note agreement with AJB Capital with a principal balance of $60,000 and an original issue discount of $6,000. The note bears interest at 12%. Legal and due diligence fees totaling $8,000 were deducted from the gross proceeds of the note, resulting in net proceeds of $46,000 to the Company. The note is convertible into common stock of the Company in the event of a default. On January 22, 2026, the Company refinanced the note with a new note with a maturity date of July 22, 2026.

In conjunction with this note, the Company issued a warrant to purchase 18,000,000 shares of the Company’s common stock at a price of $0.00001 per share. The term of the warrant extends until such time as the warrant is exercised in full. The warrant is exercisable at any time on or after July 18, 2025 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted, the warrants qualified for derivative accounting and were assigned a value of $1,565,999 which was recorded as a derivative liability. As the assigned value of the warrants plus a $6,000 original issue discount and $8,000 of loan fees exceeded the face value of the note, the face value of the note was initially recorded as deferred financing costs and will be recorded as a discount to the note.

On September 2, 2025, the Company executed a note agreement with AJB Capital with a principal balance of $65,000 and an original issue discount of $6,500. The note bears interest at 12%. Legal and due diligence fees totaling $8,500 were deducted from the gross proceeds of the note, resulting in net proceeds of $26,000 to the Company. The note is convertible into common stock of the Company in the event of a default. In December 2025, the Company received the balance of the net proceeds of $25,000 on the note. On January 22, 2026, the Company refinanced the note with a new note with a maturity date of July 22, 2026.

F-24

In conjunction with this note, the Company issued a warrant to purchase 25,000,000 shares of the Company’s common stock at a price of $0.00001 per share. The term of the warrant extends until such time as the warrant is exercised in full. The warrant is exercisable at any time on or after September 2, 2025 and until the warrant is exercised in full. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants. As a result of the Company’s equity environment being tainted, the warrants qualified for derivative accounting and were assigned a value of $1,200,000 which was recorded as a derivative liability. As the assigned value of the warrants plus a $6,500 original issue discount and $8,500 of loan fees exceeded the face value of the note, the face value of the note was initially recorded as deferred financing costs and will be recorded as a discount to the note.

During the three months ended December 31, 2025, the Company recorded interest expense of $78,235 and recorded a loss on change in fair value of derivative liability of $914,332 related to the aforementioned notes. As of December 31, 2025, the derivative liability related to the notes was $3,212,910, the notes payable principal was $1,842,722, the discount balance was $27,945, and the Company owed accrued interest of $651,630.

During the three months ended December 31, 2024, the Company recorded interest expense of $62,591, amortization of debt discount of $46,674, amortization of deferred financing costs of $104,092, and a gain on change in fair value of derivative liability of $710,050 for the guarantee and warrants. As of December 31, 2024 and September 30, 2024, the derivative liability was $332,531 and $1,034,472 for the guarantee and warrants, the debt discount recorded on the notes was $0 and $46,674, the note payable principal was $1,504,084 and $1,446,626, and the Company owed accrued interest of $316,728 and $270,549.

Effective February 14, 2023 the Company went into default on the AJB Notes. However, on January 22, 2026, the Company and AJB entered into a new note to refinance the notes dated December 15, 2023, February 23, 2024, May 28, 2024, March 7, 2025, May 8, 2025, June 16, 2025 and July 18, 2025 under substantially the same terms as the original notes (the New Note). The due date of the New Note is July 22, 2026. Two of the aforementioned notes, dated February 24, 2022 and June 16, 2024, were not included in the New Note, however the lender waived all default provisions on these notes through February 28, 2026 and therefore no default interest or penalties were incurred during the three months ended December 31, 2025 and the AJB notes were not convertible as of December 31, 2025.

Secured Convertible Notes

In June 2022, the Company’s board of directors approved an offering of up to 10 Units at $50,000 per Unit in a private offering. Each Unit consists of a Secured Convertible Note with an original principal balance of $50,000 and one warrant to purchase Common Stock for every $2 invested in the offering. The warrants have an exercise price of $0.30 per share and expire five (5) years from the date of issuance. Each Secured Convertible Note bears interest at 15% per annum, matures two years after the date of issuance, and is convertible at the option of the holder into common stock at $0.20 per share. Pursuant to a security agreement between the Company and investors in the Unit offering, and the subscription agreements executed by the Company and the investors, the Secured Convertible Notes are secured by liens on four existing electric vehicles that were owned by the Company at the time of the commencement of the offering, and eight additional electric vehicles that will be purchased with the proceeds of the offering, assuming all 10 Units are sold in the offering. The Company also granted subscribers in the Unit offering piggyback registration rights with respect to any shares of common stock issuable upon conversion of the Secured Convertible Notes or upon exercise of the warrants issued in the Unit offering.

During November 2022, the Company sold a total of $200,000 worth of Units to Cestone Family Foundation and Michele and Agnese Cestone Foundation, two accredited investors, which resulted in the issuance of two secured promissory notes with an aggregate principal amount of $200,000 for cash proceeds of $180,000 (net of an original issuance discount of $20,000), and the issuance of 100,000 warrants (see Note 6). The $20,000 was recorded as a debt discount and the conversion option embedded in the notes was bifurcated and accounted for as a derivative liability resulting in the Company recording a debt discount and derivative liability of $19,330. As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $7,254 which was recorded as a derivative liability (see Note 9) and debt discount). The total debt discount of $43,124 is being amortized to interest expense over the term of the Note.

F-25

DriveItAway Holdings, Inc.
Notes to the Condensed Consolidated Financial Statements
December 31, 2025
Unaudited

During the three months ended December 31, 2025 and 2024, the Company recorded interest expense of $22,685 and $21,425, respectively on these notes. As of December 31, 2025 and September 30, 2025, the accrued interest on the promissory notes was $253,056 and $230,371, respectively. As of December 31, 2024 and September 30, 2024 the outstanding principal of Promissory Notes Payable was $450,000 and $250,000, respectively. As of December 31, 2025, the Company had defaulted on these promissory notes payable.

The following represents the future aggregate maturities of the Company’s Secured Convertible Notes as of September 30, 2026 for each of the five (5) succeeding years and thereafter as follows:

Schedule of future aggregate maturities
Fiscal year ending September 30,	Amount
2026	$	450,000
Total	$	450,000

Note 8 – Derivative Liabilities

Certain features and instruments issued as part of the Company’s debt financing arrangements qualified for derivative accounting under ASC 815, Derivatives and Hedging, as the number of common shares that are to be issued under the arrangements are indeterminate, therefore the Company’s equity environment is tainted.

ASC 815 requires that we record the fair market value of the derivative liabilities at inception and at the end of each reporting period and recognize any change in the fair market value as other income or expense item.

The Company determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair values at inception and as of December 31, 2025. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement. The following assumptions were used in the Black-Scholes model during the three months ended December 31, 2025, and year ended September 30, 2025:

F-26

DriveItAway Holdings, Inc.

Notes to the Condensed Consolidated Financial Statements

December 31, 2025

Unaudited


	Three months ended			Year Ended
	December 31,			September 30,
	2025			2025
Expected term		0.01 – 4.67 years	*		0.68 - 5.00 years
Expected average volatility		364	%		111% - 499	%
Expected dividend yield		—
Risk-free interest rate		3.48% - 3.74	%		3.61% - 4.93	%

The following table provides a summary of changes in fair value of the Company’s Level 3 financial liabilities during the three months ended December 31, 2025:

Schedule of derivative liabilities
Derivative liability balance - September 30, 2025	$	4,454,765
Addition of new derivatives recognized as debt discounts		—
Gain on change in fair value of the derivative		981,354
Derivative liability balance – December 31, 2025	$	3,473,411

Note 9 – Subsequent Events

On January 22, 2026, the Company entered into a Securities Purchase Agreement with AJB Capital Investments, LLC in connection with the issuance of (i) a 15% convertible promissory note in the principal amount of $1,150,000 (the “January 2026 Note”); and, a pre-funded warrant to purchase up to 10,000,000 shares of the Company’s common stock. The January 2026 Note bears interest at 15%, includes an original issue discount of $230,000 and is due on July 22, 2026. The conversion price shall equal the lowest trading price (i) during the previous twenty (20) Trading Day period ending on the Conversion Date, or (ii) during the previous twenty (20) Trading Day period ending on date of issuance of the note.

The January 2026 Note refinances and consolidates the following previously issued notes to AJB Capital Investments, LLC, as of January 22, 2026:


Note	Issue Date	Principal Amount		Accrued Interest		Payoff Amount
DWAY2	12/15/23	$	195,000	$	66,062	$	261,062
DWAY3	2/23/24		140,000		41,977		181,977
DWAY4	5/28/24		63,000		16,842		79,842
DWAY6	3/7/25		62,500		7,688		70,188
DWAY7	5/8/25		80,000		7,800		87,800
DWAY8	6/16/25		45,000		3,533		48,533
DWAY9	7/18/25		60,000		3,740		63,740
DWAY10	9/2/25		65,000		2,002		67,002
Total		$	710,500	$	149,643	$	860,142

F-27

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF OPERATIONS

Special Note Regarding Forward-Looking Information

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

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

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

Overview

DIA is the first national dealer focused mobility platform that enables car dealers to sell more vehicles in a seamless way through eCommerce, with its exclusive “Pay as You Go” app-based subscription program. DIA provides a comprehensive turnkey, solutions driven program with proprietary mobile technology and driver app, insurance coverages and training to get dealerships up and running quickly and profitably in emerging online sales opportunities. The company is planning to soon to expand its easy and transparent consumer app ‘subscription to ownership’ platform to enable entry level consumers to drive and acquire new electric vehicles.

RESULTS OF OPERATIONS

For the three months ended December 31, 2025, compared to the three months ended December 31, 2024

Our operating results for the three months ended December 31, 2025 and 2024 are summarized as follows:

	Three months ended
	December 31,
	2025			2024			Change			%
Revenues	$	282,242		$	241,946		$	40,296			17	%
Cost of revenue		198,348			143,255			55,093			38	%
Gross Profit		83,894			98,691			(14,797	)		(15	)%
Gross Profit Percentage		30	%		41	%

Operating expense		224,171			224,303			(132	)		0	%
Operating loss		(140,277	)		(125,612	)		(14,665	)		12	%

Other (income) / expense		689,145			582,075			107,070			18	%
Net income (loss) before income taxes		548,868		$	456,463		$	92,405			20	%
Income tax expense		—			—			—			—
Net income (loss)	$	548,868		$	456,463		$	92,405			20	%

Revenues for the three months ended December 31, 2025, increased $40,296 from $241,946 for the period ending December 31, 2024, to $282,242 for the period ending December 31, 2025. This was due to a $40,296 increase in rental revenue and insurance revenue as a result of more vehicles available to rent.

We anticipate that, in 2025 automotive supply and demand will see a continuing return to more historically normal levels which should translate into greater vehicle availability for vehicles on our platform, leading to a further increase in revenues.

Cost of revenue for the three months ended December 31, 2025, increased $55,093, from $143,255 for the period ending December 31, 2024, to $198,348 for the period ending December 31, 2025.

Operating expenses for the three months ended December 31, 2025, decreased $132 as compared to the three months ended December 31, 2024. The decrease was primarily attributable to decreases in salaries and payroll taxes of $10,996, general and administrative of $26,006, software development of $15,615, and, offset by increases in stock compensation expense of $40,625 and professional fees of $11,860.

Loss from operations was $140,277 for the three months ended December 31, 2025, as compared to $125,612 for the three months ended December 31, 2024. The increase of $14,665 was due to lower gross profit.

Other income for the three months ended December 31, 2025, was $689,145, as compared to net other expense of $582,075 for the three months ended December 31, 2024. The change of $92,405 is primarily attributable to the change in fair value of derivative liabilities of $67,792.

Liquidity and Capital Resources:

The following table provides selected financial data about our Company as of December 31, 2025, and September 30, 2025.

Working Capital

	December 31,			September 30,
	2025			2025			Change			%
Cash	$	89,743		$	39,930		$	49,813			125	%

Current assets, net of restricted cash	$	106,427		$	82,462		$	23,965			29	%
Current liabilities		8,081,371			9,070,575			(989,204	)		(11	)%
Working capital (deficiency)	$	(7,974,944	)	$	(8,988,113	)	$	1,013,169			(11	)%

As of December 31, 2025, our working capital deficiency decreased $1,018,169 as compared to September 30, 2025. This was primarily attributable to a $1,007,204 decrease in current liabilities.

Cash Flow Data:

	Three months ended
	December 31,
	2025			2024			Change
Cash provided by (used in) operating activities	$	(176,881	)	$	(55,686	)	$	(121,125	)
Cash provided by (used in) investing activities	$	99,680		$	(137,289	)	$	236,969
Cash provided by (used in) financing activities	$	126,44		$	228,745		$	(101,801	)
Net Change in Cash and Restricted Cash	$	49,813		$	35,770		$	14,043

Cash Flows from Operating Activities

During the three months ended December 31, 2025, we did not generate positive cash flows from operating activities. For the three months ended December 31, 2025, net cash flows used in operating activities was $176,881, consisting of a net income of $548,868, a gain on change in fair value of derivative liability of $981,354, loss on sale of fixed assets of $19,447, and increased by amortization debt discount of $109,782, stock compensation expense of $40,625, amortization of deferred financing costs of $11,811, depreciation and amortization of $28,102, and an increase in operating assets and liabilities of $45,905.

During the three months ended December 31, 2024, we did not generate positive cash flows from operating activities. For the three months ended December 31, 2024, net cash flows used in operating activities was $55,686, consisting of a net income of $456,463, a gain on change in fair value of derivative liability of $913,562, and increased by amortization debt discount of $59,378, amortization of deferred financing costs of $137,580, depreciation and amortization of $37,554, and a change in operating assets and liabilities of $166,901.

Cash Flows from Investing Activities

During the three months ended December 31, 2025, the Company generated $99,680 in cash from investing activities from the sale of vehicles from its rental fleet.

During the three months ended December 31, 2024, the Company used $137,289 cash from investing activities to purchase vehicles for its rental fleet.

Cash Flows from Financing Activities

During the three months ended December 31, 2025, the Company generated $126,944 from financing activities including proceeds from the sale of warrants of $240,000, proceeds from convertible notes payable of $24,000, which was partially offset by $137,056 for repayment of promissory notes.

During the three months ended December 31, 2024, the Company generated $228,745 from financing activities including proceeds of $450 from related party advances, $180,117 from the issuance of promissory notes, $57,458 from the issuance of convertible promissory notes, proceeds from the sale of warrants of $50,000, and proceeds from the sale of common stock of $5,000 which was partially offset by $64,280 for repayment of promissory notes.

Going Concern

As of December 31, 2025, the Company had a net income of $548,868, accumulated deficit of $9,912,751 and did not have sufficient cash on hand to cover expenses for the next twelve (12) months. The Company intends to convert its convertible debt into common stock and to fund operations through equity financing arrangements, which may be insufficient to fund its capital expenditures, working capital and other cash requirements for the ensuing twelve months.

The ability of our Company to emerge from the development stage is dependent upon, among other things, obtaining additional financing to continue operations, and development of our business plan. In response to these requirements, management intends to raise additional funds through public or private placement offerings. These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern. The accompanying financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Critical Accounting Policies and Estimates

Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), which require management to make estimates, judgments and assumptions that affect the amounts reported in our condensed consolidated financial statements and accompanying notes. We believe our most critical accounting policies and estimates relate to the following:

	●	Revenue Recognition

	●	Stock-Based Compensation

	●	Income Taxes

	●	Financial Instruments

	●	Derivative Financial Instruments

While our estimates and assumptions are based on our knowledge of current events and actions we may undertake in the future, actual results may ultimately differ from these estimates and assumptions. For a discussion of the Company’s significant accounting policies, refer to Note 2 of Notes to the Condensed Consolidated Financial Statements.

Revenue Recognition

Vehicles available in the platform can be owned or leased by the Company or made available through arrangements with independent car dealerships (“dealerships”). For vehicles owned or leased by the Company, the Company’s performance obligation for rental revenue is to provide customers with a vehicle and an application to track vehicle rental arrangements. For vehicles made available through dealerships the Company’s performance obligation for rental revenue is to provide an application to track vehicle rental arrangements and to collect cash from customers and remit those amounts to dealerships net of the Company’s revenue share. The vehicle rental arrangements are over a fixed contracted period; therefore, the Company recognizes rental revenue ratably over the contract term. Costs related to rental revenue include depreciation for Company owned vehicles and monthly lease payments when the vehicles are leased from a leasing company. The amount of revenue transferred to dealerships is treated as contra-revenue because the Company acts as an agent in these transactions resulting in only the Company’s revenue share being recognized.

The Pay-As-You-Go program manages or includes insurance. Fleet insurance is sometimes provided where the Company has a fleet policy and the driver is added to it when needed. In this case, the driver pays the cost of insurance as a separate payment in the system. This payment is a type of revenue. The Company pays the insurance company providing the coverage. This is a cost of goods sold. The Company also allows for drivers to bring their own insurance. The Company works with associated insurance brokers to write a policy for the customer for that vehicle and a separate finance company that pays for the policy in full. The Company acts as trustee in collecting installments and transferring them to the finance company. Collected payments are treated as a revenue and transfers to the finance company are treated as contra-revenue because the Company acts as an agent in these transactions. Lastly, in markets where the Company cannot support this program, drivers are allowed to bring their own insurance and pay it directly themselves with no involvement of the Company. No revenue is collected or recognized in this instance. Because any insurance revenue is collected at contract inception and covers the fixed contract period the Company recognizes insurance revenue ratably over the contract term.

Initial non-refundable fees are recognized when payment is received as the Company has no obligation to provide additional services at that point. Miscellaneous charges for extra mileage, late fees, or toll charges calculated and charged to the customer credit card at the end of the usage cycle are recognized when the credit card charge goes through. Refundable deposits are recorded on the balance sheet until deposits are returned to customers or applied to their account for fees incurred. Deferred revenue includes rental and insurance amounts that are paid for contracts that overlap a reporting date and relate to usages after that date. As of December 31, 2025 and September 30, 2025 refundable deposits were $0 and deferred revenue was $15,912 and $15,740, respectively.

Stock-Based Compensation

Income Taxes

Fair Value Measurements

Level 1

Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.

Level 2

Level 3

Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.

The carrying amounts shown of the Company’s financial instruments including cash, accounts receivable, prepaid expense, accounts payable, and accrued liabilities are approximate fair value due to their short-term nature.

All financial assets and liabilities are approximate to their fair value. Derivative liabilities are valued at Level 3.

			Fair Value Measurements as of December 31, 2025 using:
	December 31, 2025		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)

Liabilities	$	—	$	—	$	—	$	—
Derivative Liabilities	$	3,473,411	$	—	$	—	$	3,473,411

			Fair Value Measurements as of September 30, 2025 using:
	September 30, 2025		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)

Liabilities	$	—	$	—	$	—	$	—
Derivative Liabilities	$	4,454,765	$	—	$	—	$	4,454,765

Derivative Financial Instruments

The Company accounts for their derivative financial instruments in accordance with ASC 815 “Derivatives and Hedging” therefore any embedded conversion options and warrants accounted for as derivatives are to be recorded at their fair values as of the inception date of the agreement and at fair value as of each subsequent balance sheet date. Any change in fair value is recorded as non-operating, non-cash income or expense for each reporting period at each balance sheet date. The Company reassesses the classification of its derivative instruments at each balance sheet date. If the classification changes as a result of events during the period, the contract is reclassified as of the date of the event that caused the reclassification.

The Black-Scholes option valuation model was used to estimate the fair value of the embedded conversion options and warrants. The model includes subjective input assumptions that can materially affect the fair value estimates. The expected volatility is estimated based on the most recent historical period of time of our common stock, equal to the weighted average life of the options.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

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

ITEM 4. CONTROLS AND PROCEDURES.

(a)

Evaluation of Disclosure Controls and Procedures

Our Principal Executive Officer and Principal Financial Officer conducted an evaluation of the effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”). Based on this evaluation, our Principal Executive Officer and Principal Financial Officer concluded that in light of the material weaknesses described below, our disclosure controls and procedures were not effective as of December 31, 2025. See material weaknesses discussed below in Management’s Annual Report on Internal Control over Financial Reporting.

(b)

Management’s Annual Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rule 13a-15(f). Our management conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in the Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

Our internal control over financial reporting is a process designed under the supervision of our Principal Executive Officer and Principal Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of our financial statements for external reporting purposes in accordance with GAAP. Internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditure are being made only in accordance with authorizations of our management and directors; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis.

As of December 31, 2025, we conducted an evaluation of the effectiveness of our internal control over financial reporting. Our management concluded that our internal controls over financial reporting were not effective as of December 31, 2025, due to the following identified material weaknesses:

●	Our control environment is inadequate. We have no risk assessment procedures, no formal information or communication process, and no monitoring activities in place. Additionally, we lack policies that require formal written approval for related party transactions.

●	We have not established and/or maintained adequately designed internal controls in order to prevent or detect and correct material misstatements to the financial statements. We do not have controls in place to prevent individuals from manipulating financial data or entering inaccurate data into the accounting software, and there are no controls over the financial reporting close process. Additionally, we lack segregation of duties and review procedures to ensure our financial data is accurate.

Management believes that despite our material weaknesses, our condensed consolidated financial statements for the quarter ended December 31, 2025 are fairly stated, in all material respects, in accordance with GAAP.

(c)

Changes in Internal Control Over Financial Reporting

During the quarter ended December 31, 2025, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Inherent Limitations Over Internal Controls

Management, including our Principal Executive Officer and Principal Financial Officer, does not expect that disclosure controls and internal controls will prevent all errors and all fraud. A 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. Further, the design of a control system must reflect the fact that there are no resource constraints, and the benefits of controls must be considered relative to their costs. 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 the Company have been detected. These inherent limitations include the realities that judgements in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the controls.

PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We are currently not involved in any litigation that we believe could have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our company or any of our subsidiaries, threatened against or affecting our company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

ITEM 1A. RISK FACTORS

We are a smaller 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

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

On March 1, 2023, the Company entered into a promissory note agreement with an investor for the amount of $12,500 with interest bearing at 15% per annum, maturity date of 120 days from issuance and issuance of 25,000 warrants with exercise price of $0.05 that expire on March 1, 2028 (5 year). The promissory note matured on June 30, 2023 and has not been repaid.

On March 1, 2023, the Company entered into a promissory note agreement with an investor for the amount of $7,500 with interest bearing at 15% per annum, maturity date of 120 days from issuance and issuance of 15,000 warrants with exercise price of $0.05 that expire on March 1, 2028 (5 year). The promissory note matured on June 30, 2023 and has not been repaid.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

During the quarter ended December 31, 2025, no director or Section 16 officer adopted or terminated any Rule 10b5-1 trading arrangements or non-Rule 10b5-1 trading arrangements.

ITEM 6. EXHIBITS

		Incorporated by Reference		Filed or Furnished
Exhibit Number	Exhibit Description	Form	Exhibit	Filing Date	Herewith

31.1	Certification of Principal Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002				x
31.2	Certification of Principal Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002				x
32.1*	Certification of Principal Executive Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.				x
32.2*	Certification of Principal Financial Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002				x
101	Inline XBRL Document Set for the condensed consolidated financial statements and accompanying notes in Part I, Item 1, “Financial Statements” of this Quarterly Report on Form 10-Q.				x
104	Inline XBRL for the cover page of this Quarterly Report on Form 10-Q, included in the Exhibit 101 Inline XBRL Document Set.				x

* In accordance with SEC Release 33-8238, Exhibits 32.1 and 32.2 are furnished and not filed.

SIGNATURES

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

	DRIVEITAWAY HOLDINGS, INC.

Date: February 24, 2026	By:	/s/ John Possumato
		John Possumato, Chief Executive Officer
		(Principal Executive Officer)

Date: February 24, 2026	By:	/s/ Steven M. Plumb
		Steven M. Plumb, CPA, Chief Financial Officer
		(Principal Financial and Accounting Officer)

Driveitaway Holdings, Inc. 10-Q