0001630176 --12-31 false 2025 Q1 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure 0001630176 2025-01-01 2025-03-31 0001630176 2025-03-31 0001630176 2025-05-13 0001630176 2025-03-31 2025-03-31 0001630176 2024-12-31 0001630176 2024-01-01 2024-03-31 0001630176 us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001630176 us-gaap:AdditionalPaidInCapitalMember 2025-01-01 2025-03-31 0001630176 us-gaap:TreasuryStockCommonMember 2025-01-01 2025-03-31 0001630176 us-gaap:RetainedEarningsMember 2025-01-01 2025-03-31 0001630176 2023-12-31 0001630176 us-gaap:CommonStockMember 2023-12-31 0001630176 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001630176 us-gaap:TreasuryStockCommonMember 2023-12-31 0001630176 us-gaap:RetainedEarningsMember 2023-12-31 0001630176 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001630176 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001630176 us-gaap:TreasuryStockCommonMember 2024-01-01 2024-03-31 0001630176 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001630176 2024-03-31 0001630176 us-gaap:CommonStockMember 2024-03-31 0001630176 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001630176 us-gaap:TreasuryStockCommonMember 2024-03-31 0001630176 us-gaap:RetainedEarningsMember 2024-03-31 0001630176 us-gaap:CommonStockMember 2025-03-31 0001630176 us-gaap:AdditionalPaidInCapitalMember 2025-03-31 0001630176 us-gaap:TreasuryStockCommonMember 2025-03-31 0001630176 us-gaap:RetainedEarningsMember 2025-03-31 0001630176 us-gaap:PatentsMember 2025-03-31 0001630176 us-gaap:PatentsMember 2024-12-31 0001630176 us-gaap:FairValueInputsLevel3Member 2023-12-31 0001630176 2024-01-01 2024-12-31 0001630176 us-gaap:FairValueInputsLevel3Member 2024-01-01 2024-12-31 0001630176 us-gaap:FairValueInputsLevel3Member 2024-12-31 0001630176 us-gaap:FairValueInputsLevel3Member 2025-01-01 2025-03-31 0001630176 us-gaap:FairValueInputsLevel3Member 2025-03-31 0001630176 2014-12-19 2025-03-31 0001630176 2023-12-31 2023-12-31 0001630176 fil:RelatedParty1Member 2025-01-01 2025-03-31 0001630176 fil:UnsecuredDebtAMemberfil:RelatedParty1Member 2025-03-31 0001630176 fil:UnsecuredDebtAMemberfil:RelatedParty1Member 2024-12-31 0001630176 fil:UnsecuredDebtHMemberfil:RelatedParty1Member 2025-03-31 0001630176 fil:UnsecuredDebtHMemberfil:RelatedParty1Member 2024-12-31 0001630176 fil:UnsecuredDebtIMemberfil:RelatedParty1Member 2025-03-31 0001630176 fil:UnsecuredDebtIMemberfil:RelatedParty1Member 2024-12-31 0001630176 fil:UnsecuredDebtLMemberfil:RelatedParty1Member 2025-03-31 0001630176 fil:UnsecuredDebtLMemberfil:RelatedParty1Member 2024-12-31 0001630176 fil:RelatedParty1Member 2025-03-31 0001630176 fil:RelatedParty1Member 2024-12-31 0001630176 us-gaap:NotesPayableOtherPayablesMember 2025-01-01 2025-03-31 0001630176 fil:UnsecuredDebtBMemberus-gaap:NotesPayableOtherPayablesMember 2025-03-31 0001630176 fil:UnsecuredDebtBMemberus-gaap:NotesPayableOtherPayablesMember 2024-12-31 0001630176 fil:SecuredDebtCMemberus-gaap:NotesPayableOtherPayablesMember 2025-03-31 0001630176 fil:SecuredDebtCMemberus-gaap:NotesPayableOtherPayablesMember 2024-12-31 0001630176 fil:UnsecuredDebtDMemberus-gaap:NotesPayableOtherPayablesMember 2025-03-31 0001630176 fil:UnsecuredDebtDMemberus-gaap:NotesPayableOtherPayablesMember 2024-12-31 0001630176 fil:SecuredDebtEMemberus-gaap:NotesPayableOtherPayablesMember 2025-03-31 0001630176 fil:SecuredDebtEMemberus-gaap:NotesPayableOtherPayablesMember 2024-12-31 0001630176 fil:SecuredDebtFMemberus-gaap:NotesPayableOtherPayablesMember 2025-03-31 0001630176 fil:SecuredDebtFMemberus-gaap:NotesPayableOtherPayablesMember 2024-12-31 0001630176 fil:SecuredDebtGMember 2025-03-31 0001630176 fil:SecuredDebtGMember 2024-12-31 0001630176 fil:UnsecuredDebtJMember 2025-03-31 0001630176 fil:UnsecuredDebtJMember 2024-12-31 0001630176 fil:SecuredDebtKMember 2025-03-31 0001630176 fil:SecuredDebtKMember 2024-12-31 0001630176 us-gaap:NotesPayableOtherPayablesMember 2025-03-31 0001630176 us-gaap:NotesPayableOtherPayablesMember 2024-12-31 0001630176 us-gaap:ConvertibleDebtMember 2025-01-01 2025-03-31 0001630176 fil:ConvertiblePromissoryNote1Memberus-gaap:ConvertibleDebtMember 2025-03-31 0001630176 fil:ConvertiblePromissoryNote1Memberus-gaap:ConvertibleDebtMember 2024-12-31 0001630176 fil:ConvertiblePromissoryNote2Memberus-gaap:ConvertibleDebtMember 2025-03-31 0001630176 fil:ConvertiblePromissoryNote2Memberus-gaap:ConvertibleDebtMember 2024-12-31 0001630176 fil:ConvertiblePromissoryNote3Memberus-gaap:ConvertibleDebtMember 2025-03-31 0001630176 fil:ConvertiblePromissoryNote3Memberus-gaap:ConvertibleDebtMember 2024-12-31 0001630176 fil:ConvertiblePromissoryNote4Memberus-gaap:ConvertibleDebtMember 2025-03-31 0001630176 fil:ConvertiblePromissoryNote4Memberus-gaap:ConvertibleDebtMember 2024-12-31 0001630176 us-gaap:ConvertibleDebtMember 2025-03-31 0001630176 us-gaap:ConvertibleDebtMember 2024-12-31 0001630176 fil:UponIssuanceMember 2022-01-01 2022-12-31 0001630176 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember 2025-01-01 2025-03-31 0001630176 fil:UponIssuanceMember 2025-01-01 2025-03-31 0001630176 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember 2024-01-01 2024-12-31 0001630176 fil:UponIssuanceMember 2024-01-01 2024-12-31 0001630176 fil:UponIssuanceMember 2025-03-31 0001630176 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember 2024-12-31 0001630176 srt:MinimumMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember 2024-12-31 0001630176 srt:MaximumMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember 2024-12-31 0001630176 fil:UponIssuanceMember 2024-12-31 0001630176 2017-02-28 0001630176 us-gaap:SeriesAPreferredStockMember 2017-02-28 0001630176 2018-01-31 0001630176 2018-04-30 0001630176 us-gaap:SeriesAPreferredStockMember 2017-10-16 0001630176 us-gaap:CommonStockMember 2024-04-01 2024-06-30 0001630176 2023-01-01 2023-03-31 0001630176 us-gaap:CommonStockMember 2022-02-02 2022-02-02 0001630176 fil:WarrantsMember 2025-01-01 2025-03-31 0001630176 fil:WarrantsMember 2024-12-31 0001630176 fil:WarrantsMember 2024-12-31 2024-12-31 0001630176 fil:WarrantsMember 2025-03-31 2025-03-31 0001630176 fil:WarrantsMember 2025-03-31 0001630176 us-gaap:PreferredStockMember 2025-01-01 2025-03-31 0001630176 fil:OmnibusStockGrantAndOptionPlanMember 2025-01-01 2025-03-31 0001630176 fil:OmnibusStockGrantAndOptionPlanMember 2024-12-31 0001630176 fil:OmnibusStockGrantAndOptionPlanMember 2024-12-31 2024-12-31 0001630176 fil:OmnibusStockGrantAndOptionPlanMember 2025-03-31 2025-03-31 0001630176 fil:OmnibusStockGrantAndOptionPlanMember 2025-03-31 0001630176 fil:RestrictedStockUnitsMember 2024-12-31 0001630176 fil:RestrictedStockUnitsMember 2025-01-01 2025-03-31 0001630176 fil:RestrictedStockUnitsMember 2025-03-31 0001630176 fil:ShareOptionsUnitsAndWarrantsMember 2025-01-01 2025-03-31 0001630176 fil:March312024Member 2025-01-01 2025-03-31 0001630176 fil:ConsolidatedMember 2025-01-01 2025-03-31 0001630176 fil:BergametMember 2025-01-01 2025-03-31 0001630176 fil:UbnMember 2025-01-01 2025-03-31 0001630176 us-gaap:CorporateMember 2025-01-01 2025-03-31 0001630176 fil:ConsolidatedMember 2025-03-31 0001630176 fil:BergametMember 2025-03-31 0001630176 fil:UbnMember 2025-03-31 0001630176 us-gaap:CorporateMember 2025-03-31 0001630176 fil:March312023Member 2025-01-01 2025-03-31 0001630176 fil:ConsolidatedMember 2024-01-01 2024-03-31 0001630176 fil:BergametMember 2024-01-01 2024-03-31 0001630176 fil:UbnMember 2024-01-01 2024-03-31 0001630176 us-gaap:CorporateMember 2024-01-01 2024-03-31 0001630176 fil:ConsolidatedMember 2024-03-31 0001630176 fil:BergametMember 2024-03-31 0001630176 fil:UbnMember 2024-03-31 0001630176 us-gaap:CorporateMember 2024-03-31

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒

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

For the quarterly period ended March 31, 2025

☐

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

For the transition period from _______________ to _______________.

Commission file number 000-55572

HEALTHY EXTRACTS INC.

(Exact name of registrant as specified in its charter)

Nevada

(State or other jurisdiction of

incorporation or organization)

47-2594704

(I.R.S. Employer

Identification No.)

7375 Commercial Way, Suite 125

Henderson, NV

(Address of principal executive offices)

89011

(Zip Code)

Registrant’s telephone number, including area code (702) 463-1004

Indicate by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the previous 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 and post such files).

Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☐	Smaller reporting company	☒
(Do not check if a smaller reporting company)		Emerging growth company	☐

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

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

Yes ☐ No ☒

As of May 13, 2025, there were 3,136,906 shares of common stock, $0.001 par value, issued and outstanding. As of March 31, 2025, there were 2,989,406 shares of common stock, $0.001 par value, issued and outstanding. On April 16, 2025, shares were issued to satisfy one of the Company’s convertible notes.

HEALTHY EXTRACTS INC.

FORM 10-Q QUARTERLY REPORT

FOR THE THREE MONTHS ENDED MARCH 31, 2025

TABLE OF CONTENTS

	Page
PART I – FINANCIAL INFORMATION

Item 1.Financial Statements	2
Item 2.Management's Discussion and Analysis of Financial Condition and Results of Operations	27
Item 3.Quantitative and Qualitative Disclosure About Market Risks	31
Item 4.Controls and Procedures	31

PART II – OTHER INFORMATION

Item 1.Legal Proceedings	32
Item 1A. Risk Factors	32
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds	32
Item 3.Defaults Upon Senior Securities	32
Item 4.Mine Safety Disclosures	32
Item 5.Other Information	32
Item 6.Exhibits	33

SIGNATURES	34

PART I – FINANCIAL INFORMATION

This Quarterly Report includes forward-looking statements within the meaning of the Securities Exchange Act of 1934 (the “Exchange Act”). These statements are based on management’s beliefs and assumptions, and on information currently available to management. Forward-looking statements include the information concerning our possible or assumed future results of operations set forth under the heading: “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Forward-looking statements also include statements in which words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “estimate,” “consider” or similar expressions are used.

Forward-looking statements are not guarantees of future performance. They involve risks, uncertainties and assumptions. Our future results and shareholder values may differ materially from those expressed in these forward-looking statements. Readers are cautioned not to put undue reliance on any forward-looking statements.

ITEM 1Financial Statements

HEALTHY EXTRACTS, INC.
CONSOLIDATED BALANCE SHEETS
AS OF MARCH 31, 2025 AND DECEMBER 31, 2024
(Unaudited)

		MARCH 31,	DECEMBER 31,
		2025	2024
ASSETS

CURRENT ASSETS
Cash		$118,798	112,020
Accounts receivable		69,981	11,004
Deposit		-	16,890
Inventory, net		1,142,627	1,361,216
Offering costs		149,274	149,274
Right of use asset, net		-	8,984
	Total current assets	1,480,680	1,659,388

Fixed assets		3,242	3,445
Patents/Trademarks		521,881	521,881
Deposit		16,890	-
Goodwill		193,260	193,260
Right of use asset, net - non-current		195,533	-
	Total other assets	930,805	718,586

TOTAL ASSETS		$2,411,485	$2,377,973

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
Accounts payable		$80,919	52,247
Accrued liabilities		205,449	248,609
Lease liabilities - current		59,782	9,222
Lease liabilities - long-term		135,339	-
Notes payable		-	2,427
Notes payable - related party		387,819	399,388
Convertible debt, net of discount		493,648	530,860
Accrued interest payable		73,905	67,770
Accrued interest payable - related party		33,240	31,652
Derivative liabilities		880,874	625,420
	Total current and total liabilities	2,350,977	1,967,596

STOCKHOLDERS' EQUITY
Preferred stock, $0.001 par value, 75,000,000 shares authorized, none and none shares issued and outstanding, respectively		-	-
Common stock, $0.001 par value, 50,000,000 shares authorized, 2,989,406 shares issued and outstanding as of March 31, 2025, and 2,989,406 shares issued and outstanding as of December 31, 2024, and		354,532	354,532
Additional paid-in capital		19,350,580	19,301,589
Treasury stock, at cost, 4,166 shares, respectively		(5,400)	(5,400)
Accumulated deficit		(19,639,204)	(19,240,344)
	Total stockholders' equity	60,508	410,377

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY		$2,411,485	$2,377,973

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

HEALTHY EXTRACTS, INC.
CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDING MARCH 31, 2025 AND 2024
(Unaudited)

		FOR THE THREE MONTHS ENDING
		MARCH 31,
		2025	2024

REVENUE
Revenue		$931,280	$688,786
	Net revenue	931,280	688,786

COST OF REVENUE
Cost of goods sold		506,295	280,428
	Total cost of revenue	506,295	280,428

GROSS PROFIT		424,985	408,358

OPERATING EXPENSES
General and administrative		533,833	470,431
	Total operating expenses	533,833	470,431

OTHER INCOME (EXPENSE)
Interest expense, net of interest income		(34,558)	(42,557)
Change in fair value on derivative		(255,454)	(756,628)

	Total other income (expense)	(290,011)	(799,185)

Net income/(loss) before income tax provision		(398,860)	(861,259)

NET INCOME/(LOSS)		$(398,860)	$(861,259)


Income/(Loss) per share - basic and diluted		$(0.13)	$(0.30)

Weighted average number of shares outstanding - basic and diluted		2,989,406	2,915,410


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

HEALTHY EXTRACTS, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
FOR THE THREE MONTHS ENDING MARCH 31, 2025 AND 2024
(Unaudited)


			Additional
	Common Stock		Paid-In	Treasury	Accumulated
	Shares	Amount	Capital	Stock	Deficit	Total

Balance - March 31, 2023	345,492,442	345,492	17,475,579	-	(16,505,898)	1,315,174

Issuance of common stock for services	-	-	-		-	-

Fractional shares adjustment from reverse split	9,802	10	(10)		-	-

Fair value of options and warrants issued	-	-	58,314		-	58,314

Issuance of common stock-restricted stock units issued	-	-	-		-	-

Net (loss) for the period	-	-	-	-	(861,259)	(861,259)

Balance - March 31, 2024	2,963,906	354,502	19,058,074	-	(19,260,931)	151,646

Issuance of common stock for services	-	-	-	-	-	-

Fractional shares adjustment from reverse split	-	-	-	-	-	-

Fair value of options and warrants issued	-	-	48,991	-	-	48,991

Purchase of treasury stock	-	-	-	-	-	-

Net (loss) for the period	-	-	-	-	(398,860)	(398,860)

Balance - March 31, 2025	2,989,406	354,532	19,350,580	(5,400)	(19,639,204)	60,508
The accompanying notes are an integral part of these unaudited consolidated financial statements.

HEALTHY EXTRACTS, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE THREE MONTHS ENDING MARCH 31, 2025 AND 2024
(Unaudited)


	FOR THE THREE MONTHS ENDING
	MARCH 31,
	2025	2024
Cash Flows from Operating Activities:
Net Income/(Loss)	$(398,860)	$(861,259)

Adjustments to reconcile net loss to net cash
used in operating activities:
Depreciation and amortization	204	549
Discount expensed from note payable and convertible notes	1,833	-
Warrants issued for services	48,991	58,314
Change in fair value on derivative liability	255,454	756,628
Changes in operating assets and liabilities:
Accounts receivable	(58,977)	6,385
Inventory	218,589	73,469
Offering Costs	-	2,657
Right of use asset, net - current	8,984	-
Right of use asset, net - non-current	(195,533)	15,060
Accounts payable	28,672	673
Accrued liabilities	(43,160)	(8,617)
Accrued interest payable	6,337	(13,739)
Accrued interest payable - related party	1,588	4,150
Lease liability - current	50,560	(6,324)
Lease liability - long-term	135,339	(9,222)
Net Cash used in Operating Activities	60,021	18,724

Cash Flows from Investing Activities:

Cash flows provided by (used in) Investing Activities:	-	-

Cash Flows from Financing Activities:


Proceeds from issuance of common stock	-	-
Payments for treasury stock	-	-
Proceeds from issuance of convertible debt,	-	19,445
Payments for repayment of convertible debt	(37,212)	-
Proceeds from issuance of noted payable	-	118,132
Payments for repayment of notes payable	(2,629)	(183,430)
Proceeds from issuance of noted payable - related party	-	95,000
Payments for repayment of noted payable - related party	(13,402)	-
Loan origination fees	-	-
Net Cash provided by Financing Activities	(53,243)	49,146

Increase (decrease) in cash	6,778	67,871
Cash at beginning of period	112,020	19,441
Cash at end of period	$118,798	$87,312

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

HEALTHY EXTRACTS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2025 and 2024

NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS

Healthy Extracts Inc. (the “Company”) was incorporated in the State of Nevada on December 19, 2014 as Grey Cloak Tech Inc. On October 23, 2020, we changed our name from Grey Cloak Tech Inc. to Healthy Extracts Inc. to more accurately reflect our business. The Company has acquired BergaMet NA, LLC and Ultimate Brain Nutrients, LLC which market and sell health supplemental products.

On January 13, 2023, the Company entered into an Acquisition Agreement for the acquisition of Hyperion, L.L.C. and Online Publishing & Marketing, LLC, both Virginia limited liabilities companies, by merging them into its newly-formed wholly-owned subsidiaries, Green Valley Natural Solutions, LLC (“Green Valley”) and Online Publishing & Marketing, LLC (“OPM”), both Nevada limited liability companies.

The Company did not complete the acquisitions, and on April 18, 2024, received a Notice of Termination of the Acquisition Agreement from both Hyperion, L.L.C. and Online Publishing & Marketing, LLC. Green Valley and OPM were subsequently revoked.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying audited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial statements and with the instructions to Form 10-Q and Article 8 of Regulation S-X of the United States Securities and Exchange Commission (“SEC”). Accordingly, they do not contain all information and footnotes required by accounting principles generally accepted in the United States of America for annual financial statements. In the opinion of the Company’s management, the accompanying audited consolidated financial statements contain all the adjustments necessary (consisting only of normal recurring accruals) to present the financial position of the Company as of March 31, 2025 and the results of operations and cash flows for the periods presented. The results of operations for the three months ended March 31, 2025 are not necessarily indicative of the operating results for the full fiscal year or any future period. These audited consolidated financial statements should be read in conjunction with the financial statements and related notes thereto included in the Company’s form 10-K for the year ended December 31, 2024 filed with the SEC on April 1, 2025.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. The estimates and judgments will also affect the reported amounts for certain revenues and expenses during the reporting period. Actual results could differ from these good faith estimates and judgments.

In regards to inventory write-offs and allowances, our Company determines the net realizable value by using the various factors as follows: excess or slow-moving inventories (12 months or more of inventory on hand), expiration dates (within 12 months of the current reporting period), current and future product demand, production planning, and market conditions. If any of these factors are found in the reporting period, management will review each item and determine if any additional allowances or write-offs need to be made. A change in any of these variable’s factors could result in an adjustment to inventory. Management has provided for any risks in the current inventory allowance booked.

As for revenue adjustments for discounts, allowances and refunds, we treat each of these items differently. When it comes to revenue discounts, we will create the invoice for the product sold which will include any discounts given. These discounts usually happen for a short period of time for sales that we will offer around holidays. Due to the revenue being recognized once the order has shipped, less any applicable discount, we book this transaction at the net order transaction amount. In regards to allowances and refunds for revenue adjustments, due to our refund percentage

is less than 1% we decided the need for an estimated adjustment for allowances and refunds was not material. If we do receive any returned orders, we will directly book those orders as refunds the day we receive the call from the customer requesting the refund. We will book the credit memo at the full value of the customer original order.

For purposes of clarity and ease of presentation, all dollar amounts in these financial statements have been rounded to the nearest whole number. However, the underlying data used in the calculations is not rounded, and the totals presented may differ by a small amount due to rounding. These differences are considered immaterial and do not affect the overall financial position or results of operations.

Cash

Cash includes cash in banks, money market funds, and certificates of term deposits with maturities of less than three months from inception, which are readily convertible to known amounts of cash and which, in the opinion of management, are subject to an insignificant risk of loss in value.

Accounts Receivables

Accounts receivables are recorded at the invoice amount and do not bear interest.

Inventory

Inventories consist of health supplements held for sale in the ordinary course of business. The Company uses the weighted average cost method to value its inventories at the lower of cost and net realizable value. In pursuant to ASC 330-10-50-6, the components of inventory cost include raw materials, labor, and overhead. Additionally, the weighted average cost per unit is used as a basis to determine the cost amounts removed from inventory as the aggregate number of units expected to be delivered under each order. Finally, the net realizable value is determined by using the various factors as following: excess or slow-moving inventories (12 months or more of inventory on hand), expiration dates (within 12 months of the current reporting period), current and future product demand, production planning, and market conditions. If any of these factors are found in the reporting period, management will review each item and determine if any additional allowances or write-offs need to be made. A change in any of these variable’s factors could result in an adjustment to inventory.

An allowance for inventory was established in 2018 and is evaluated each quarter to determine if all items are still sellable due to the factors listed above. As of March 31, 2025 and December 31, 2024, the total of inventory allowance was $516,132 and $781,759. The following are the classes held in inventory as of March 31, 2025 and December 31, 2024:

	MARCH 31,			DECEMBER 31,
	2025			2024
Inventory

Inventory Classes:
Raw Materials	$	1,394,227		$	1,932,383
Finished Goods		238,377			186,638
Work in process		26,155			23,954
Total inventory		1,658,759			2,142,975
Inventory allowance		(516,132	)		(781,759)
Total inventory, net		1,142,627			1,361,216

Property and Equipment

The Company’s property and equipment are recorded at cost and depreciated using the straight-line method over the useful lives of the assets, generally from three to seven years. Upon sale or disposal of property and equipment, the

related asset cost and accumulated depreciation or amortization are removed from the respective accounts and any gain or loss is reflected in current operations.

Indefinite-Lived Intangible Assets

Indefinite-lived intangible assets established in connection with business combinations consist of patents, trademarks, and trade names. The impairment test for identifiable indefinite-lived intangible assets consists of a comparison of the estimated fair value of the intangible asset with it carrying value. If the carrying value exceeds its fair value, an impairment loss is recognized in an amount equal to that excess. With the acquisition of Ultimate Brain Nutrients on April 3, 2020 the Company added a purchasing value of $315,604 in patents to its balance sheet.

As of March 31, 2025, the Company believes that based upon qualitative factors, no impairment of indefinite-lived intangible assets is necessary.

Goodwill

In accordance with Goodwill and Other Intangible Assets, goodwill is defined as the excess of the purchase price over the fair value assigned to individual assets acquired and liabilities assumed and is tested for impairment at the reporting unit level on an annual basis in the Company's fourth fiscal quarter or more frequently if indicators of impairment exist. The performance of the test involves a two-step process. The first step of the impairment test involves comparing the fair value of the Company's reporting units with each respective reporting unit's carrying amount, including goodwill. The fair value of reporting units is generally determined using the income approach. If the carrying amount of a reporting unit exceeds the reporting unit's fair value, the second step of the goodwill impairment test is performed to determine the amount of any impairment loss. The second step of the goodwill impairment test involves comparing the implied fair value of the reporting unit's goodwill with the carrying amount of that goodwill. No goodwill impairment indicators were present, for the goodwill listed on the books as of March 31, 2025, after working through our analysis of goodwill during the months ended March 31, 2025.

The Company has determined that the method applied represents the fair value of the asset group principally because the valuation of the intangibles with the asset group is based on the anticipated cash flows related to the revenue stream from its customers. The asset group excludes goodwill, long term non-operational assets and liabilities and cash. As such, the principal value from the asset group relates to the cash inflows from its customers and the cash outflows required to service these customers. The fair value for the asset group consists of the following:

·Fair value of net revenues: computed using the income approach. The key input to these computations is the anticipated cash inflows from customers. These valuations include 100% of the cash inflows related to the customer base, and taking cash outflows into consideration.

·Fair value of working capital (including accounts receivable, inventory, accrued expenses, and accounts payables). Due to the short-term nature of the working capital, book value has been determined to be fair value. These accounts represent either avoided future outflows (inventory, prepaids) or future cash flows (accrued expense, AP and AR) related to customer sales.

·Fair value of five years of revenue (2024 to 2028): we discounted our cash flows to the anticipated cash projected to be received. We also projected the anticipated cash outflows required to service these customers. If the asset group was to be valued as a whole, we would expect an income approach based on the revenues being generated from the customers and expenses required to service those customers, appropriately adjusted for the working capital position. The sum of these values reasonably approximates this approach.

The Company’s revenue streams align directly with the intangibles, which were recorded as a result of the BergaMet acquisition in fiscal 2019. For purposes of the Step 2 recoverability test under ASC 360 subsection 2.3., the net revenues from BergaMet customers base were used. The revenue stream fairly reflects anticipated future cash flows; accordingly, the intangibles associated with these revenue streams have been tested with the expected cash flows.

Debt with Warrants

In accordance with ASC Topic 470-20-25, when the Company issues debt with warrants, the Company treats the fair value of the warrants as a debt discount, recorded as a contra-liability against the debt, and amortizes the balance over

the life of the underlying debt as amortization of debt discount expense in the consolidated statements of operations using the straight-line method. The offset to the contra-liability is recorded as either equity or liability in the Company’s consolidated balance sheets depending on the accounting treatment of the warrants. If the debt is retired early, the associated debt discount is then recognized immediately as amortization of debt discount expense in the consolidated statements of operations.

Convertible Debt – Derivative Treatment

When the Company issues debt with a conversion feature, we must first assess whether the conversion feature meets the requirements to be treated as a derivative, as follows: (a) one or more underlying’s, typically the price of our common stock; (b) one or more notional amounts or payment provisions or both, generally the number of shares upon conversion; (c) no initial net investment, which typically excludes the amount borrowed; and (d) net settlement provisions, which in the case of convertible debt generally means the stock received upon conversion can be readily sold for cash. An embedded equity-linked component that meets the definition of a derivative does not have to be separated from the host instrument if the component qualifies for the scope exception for certain contracts involving an issuer’s own equity. The scope exception applies if the contract is both (a) indexed to its own stock; and (b) classified in stockholders’ equity in its balance sheet.

If the conversion feature within convertible debt meets the requirements to be treated as a derivative, we estimate the fair value of the convertible debt derivative using a Black-Scholes Option-Pricing model upon the date of issuance. If the fair value of the convertible debt derivative is higher than the face value of the convertible debt, the excess is immediately recognized as interest expense. Otherwise, the fair value of the convertible debt derivative is recorded as a liability with an offsetting amount recorded as a debt discount, which offsets the carrying amount of the debt. The derivative is revalued at the end of each reporting period and any change in fair value is recorded as a gain or loss in the statement of operations. The debt discount is amortized through interest expense over the life of the debt using the straight-line method.

Revenue Recognition

The Company applies Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) topic 606, Revenue from Contracts with Customers (ASC 606). ASC 606 establishes a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes all of the existing revenue recognition guidance. This standard requires an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASC 606 requires us to identify distinct performance obligations. A performance obligation is a promise in a contract to transfer a distinct good or service to the customer. When distinct performance obligations exist, the Company allocates the contract transaction price to each distinct performance obligation. The standalone selling price is used to allocate the transaction price to the separate performance obligations. The Company recognizes revenue when, or as, the performance obligation is satisfied.

Mostly, revenues are recognized at the time of shipment to the customer with the price being fixed and determinable and collectability assured, provided title and risk of loss is transferred to the customer. Most of our shipping and handling costs are built into the transaction price, but if the customer asks for express shipping, the costs charged to customers are classified as sales, and the shipping and handling costs incurred are included in cost of sales.

The Company’s subsidiary, BergaMet N.A., LLC, recognizes revenue from our main source – e-commerce revenue. Our sales channels include the Company’s subsidiary website channel or any other selling channel like Amazon, doctors’ offices, and walk-in sales. All of our customer sales for Healthy Extracts Inc. and Ultimate Brain Nutrients, LLC are recognized as revenue under the subsidiary of BergaMet N.A., LLC. All three divisions of the Company sell plant-based nutraceuticals to our end using customers.

The Company evaluates the criteria pursuant to ASC 606-10-55. Some of the different considerations that we use because of their significance are as follows: Collectability - payment has to be made prior to shipment unless the customer has agreed upon terms. Guaranties – we offer a money back to customers if they are unhappy with our products. Principal versus Agent Considerations - currently we are the principal and have not engaged an agent at this time and we have not recognized any revenues under the agent considerations.

Revenue is recognized when, or as, control of a promised merchandise or service is shipped to the customer, in an amount that reflects the consideration to which the Company expects to be entitled in exchange for transferring title of those products or services and are recorded net of and discounts or allowances. Shipping costs paid by the customer are included in revenue. Merchandise sales are fulfilled with inventory held in our warehouse in Henderson, NV. Therefore, the Company’s contracts have a single performance obligation (shipment of product).

If the Company receives a request for refund on a customer obligation, the Company will refund the full cost of the obligation due to our money back guarantee. Historically, we have done a valuation of our sales allowance account (customer returns). In 2024 our return percentage was 0.007% of sales and 2023 was 0.008% of sales. Due to the low refund percentage management decided there was not a need for an estimated adjustment for allowances and refunds due to materiality.

Revenue recognition is evaluated through the following five-step process:

1.identification of the contract with a customer;

2.identification of the performance obligations in the contract;

3.determination of the transaction price;

4.allocation of the transaction price to the performance obligations in the contract; and

5.recognition of revenue when or as a performance obligation is satisfied.

These steps are met when an order is received, a price agreed and the product shipped or delivered to that customer.

Concentration

There is no concentration of revenue for the months ended March 31, 2024 and for the months ended March 31, 2025 because the revenue was earned from multiple customers.

Income Taxes

The Company uses the liability method of accounting for income taxes under which deferred tax assets and liabilities are recognized for the future tax consequences of temporary differences between the accounting bases and the tax bases of the Company’s assets and liabilities. The deferred tax assets and liabilities are computed using enacted tax rates in effect for the year in which the temporary differences are expected to reverse.

The Company's deferred income taxes include certain future tax benefits. The Company records a valuation allowance against any portion of those deferred income tax assets when it believes, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred income tax asset will not be realized.

The Company has adopted ASC guidance regarding accounting for uncertainty in income taxes. This guidance clarifies the accounting for income taxes by prescribing the minimum recognition threshold an income tax position is required to meet before being recognized in the consolidated financial statements and applies to all income tax positions. Each income tax position is assessed using a two-step process. A determination is first made as to whether it is more likely than not that the income tax position will be sustained, based upon technical merits, upon examination by the taxing authorities. If the income tax position is expected to meet the more likely than not criteria, the benefit recorded in the consolidated financial statements equals the largest amount that is greater than 50% likely to be realized upon its ultimate settlement. At March 31, 2025 and March 31, 2024, there were no uncertain tax positions that required accrual.

Fair Value Measurements

The Company adopted the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures”, which defines fair value as used in numerous accounting pronouncements, establishes a framework for measuring fair value and expands dis3closure of fair value measurements.

The estimated fair value of certain financial instruments, including cash and cash equivalents are carried at historical cost basis, which approximates their fair values because of the short-term nature of these instruments.

ASC 820 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, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:

Level 1 — quoted prices in active markets for identical assets or liabilities

Level 2 — quoted prices for similar assets and liabilities in active markets or inputs that are observable

Level 3 — inputs that are unobservable (for example cash flow modeling inputs based on assumptions)

The derivative liability in connection with the conversion feature of the convertible debt, classified as a Level 3 liability, is the only financial liability measure at fair value on a recurring basis. If the convertible debt is viewed as short-term, management chooses to expense the full debt discount in the period incurred is recorded as a gain or loss in the consolidated statement of operations.

The Company measures and reports certain financial instruments as liabilities at fair value on a recurring basis. The fair value of these instruments as of March 31, 2025 and December 31, 2024 was as follows:

		Fair Value		Level 1		Level 2		Level 3
Fair Value at December 31, 2023	$		154,150		-		-	$	154,150
Derivative liability			471,270		-		-		471,270
Fair Value at December 31, 2024	$		625,420		-		-	$	625,420
Derivative liability			255,454		-		-		255,454
Fair Value at March 31, 2025	$		880,874		-		-	$	880,874

March 31, 2025

		Level 1				Level 2				Level 3				Total
Derivative liability			-				-				880,874			$	880,874

December 31, 2024

		Level 1				Level 2				Level 3				Total
Derivative liability			-				-				625,420			$	625,420

The details of derivative liability transactions for the months ended March 31, 2025 and the year ended December 31, 2024 are as follows:

The change in Level 3 financial instrument fair value is as follows:

Balance, December 31, 2023		$154,150
Issued during the year ended December 31, 2024		-
Derivative liabilities debt premium		-
Change in fair value recognized in operations		471,270
Converted during the year ended December 31, 2024		-
Balance, December 31, 2024		$625,420
Issued during the months ended March 31, 2025		-
Derivative liabilities debt discount		-
Change in fair value recognized in operations		255,454
Converted during the months ended March 31, 2025		-
Balance, March 31, 2025		$880,874

The Company did not transfer any assets or liabilities measured at fair value on a recurring basis between levels during the Months ending March 31, 2025 and year end December 31, 2024.

The Company determines the fair value of the derivative liability based on Level 3 inputs using the Black-Scholes option pricing model. The significant unobservable input assumptions that can significantly change the fair value includes common share price; amount of principal and accrued interest convertible into shares as of the conversion date, and the number of shares issuable upon conversion; expected exercise price; expected term; volatility; and risk-free interest rate.

Convertible Instruments

Convertible debt – derivative treatment

The Company evaluates and accounts for conversion options embedded in convertible instruments in accordance with ASC 815 “Derivatives and Hedging Activities”. Applicable GAAP requires companies to bifurcate conversion options from their host instruments and account for them as free-standing derivative financial instruments according to certain criteria. The criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at fair value under other GAAP with changes in fair value reported in earnings as they occur and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument.

If the conversion feature within convertible debt meets the requirements to be treated as a derivative, we estimate the fair value of the convertible debt derivative using the Black-Sholes option pricing model upon the date of issuance. If the fair value of the convertible debt derivative is higher than the face value of the convertible debt, the excess is immediately recognized as interest expense. Otherwise, the fair value of the convertible debt derivative is recorded as a liability with an offsetting amount recorded as a debt discount, which offsets the carrying amount of the debt. If the convertible debt is viewed as short-term, management chooses to expense the full debt discount in the period incurred is recorded as a gain or loss in the consolidated statement of operations. The convertible debt derivative is revalued at the end of each reporting period and any change in fair value is recorded as a gain or loss in the consolidated statement of operations.

Convertible debt – beneficial conversion feature

The Company accounts for convertible instruments (when it has been determined that the embedded conversion options should not be bifurcated from their host instruments) as follows: The Company records when necessary, any discounts, if applicable, to convertible notes for the intrinsic value of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion price embedded in the note. Debt discounts, if applicable, under these arrangements are amortized over the term of the related debt to their stated date of redemption.

Debt modifications and extinguishments

The Company accounts for the conversion of convertible debt when a conversion option has been bifurcated using the general extinguishment standards. The debt and equity linked derivatives are removed at their carrying amounts and the shares issued are measured at their then-current fair value, with any difference recorded under change in fair value on derivative, in the consolidated operation statements, as a gain or loss on extinguishment of the two separate liabilities. During the months ended March 31, 2025, the Company did not issue any convertible debt.

Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606). ASU 2014-09 amends the guidance for revenue recognition to replace numerous, industry specific requirements and converges areas under this topic with those of the International Financial Reporting Standards. The ASU implements of five–step process for customer contract revenue recognition that focuses on

transfer of control, as opposed to transfer of risk and rewards. The amendment also requires enhanced disclosures regarding the nature, amount, timing and uncertainty of revenues and cash flows from contracts with customers. Other major provisions include the capitalization and amortization of certain contract cost, ensuring the time value of money is considered in the transaction price, and allowing estimates of variable consideration to be recognized before contingencies are resolved in certain circumstances. The amendments in this ASU are effective for reporting period beginning after December 15, 2016, and early adoption is prohibited. Entities can transition to the standard either retrospectively or as a cumulative-effect adjustment as of the date of adoption.

The Company’s revenues are recognized when control of the promised goods or services is transferred to our clients (upon shipment of goods) in an amount that reflects the consideration to which we expect to be entitled in exchange for those goods and services. To achieve this core principle, we apply the following five steps: (1) Identify the contract with a client; (2) Identify the performance obligations in the contract; (3) Determine the transaction price; (4) Allocate the transaction price to performance obligations in the contract; and (5) Recognize revenues when or as the Company satisfies a performance obligation.

We adopted ASC 2014-09 on January 1, 2019. Although the new revenue standard is expected to have an immaterial impact, if any, on our ongoing net income, we did implement changes to our processes related to revenue recognition and the control activities with them.

The Company leases its office and warehouse space under non-cancellable capital leases. The Company accounts for this lease in accordance with ASC 842. Right-of-use (“ROU”) assets and liabilities are recognized at commencement date based on the present value of lease payments over the expected lease term. Right-of-use assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Since our lease arrangements do not provide an implicit rate, we use our estimated incremental borrowing rate for the expected remaining lease term at commencement date in determining the present value of future lease payments.

The lease agreements do not contain any material residual value guarantees or material restrictive covenants.

Capital lease expense is recognized on a straight-line basis over the lease term. Variable lease payments are not included in the lease payments to measure the lease liability and are expensed as incurred.

Finance lease expense is comprised of both interest expense, which is recognized using the effective interest method, and amortization of the right-of-use assets. These expenses are presented consistently with the presentation of other interest expense and amortization or depreciation of similar assets.

Common area maintenance fees (or CAMs) and other charges related to leases are expensed as incurred. See Note 5 — Right-of-Use Assets and Lease Liabilities for further discussion of the Company’s lease activities.

Common Stock Purchase Warrants

The Company classifies as equity any contracts that require physical settlement or net-share settlement or provide a choice of net-cash settlement or settlement in the Company’s own shares (physical settlement or net-share settlement) provided that such contracts are indexed to our own stock as defined in ASC 815-40 (“Contracts in Entity's Own Equity”). The Company classifies as assets or liabilities any contracts that require net-cash settlement (including a requirement to net cash settle the contract if an event occurs and if that event is outside our control) or give the counterparty a choice of net-cash settlement or settlement in shares (physical settlement or net-share settlement). The Company assesses classification of common stock purchase warrants and other free-standing derivatives at each reporting date to determine whether a change in classification is required.

NOTE 3 – GOING CONCERN

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has generated revenues from operations which has stabilized its cash flow from be negative to neutral over the past year. Since its inception, the Company has been engaged substantially in financing activities and developing its business plan and expenses. As a result, the Company incurred accumulated net losses from Inception

(December 19, 2014) through the months ended March 31, 2025 of $19,639,204. Due to our neutral cash flow, the Company has doubt about the entity’s ability to continue as a going concern within one year after the date that the financial statements are issued. In addition, most of the Company’s development activities since inception have been financially sustained through equity financing but we are using all additional cash flow to help support the Company’s growth and research and development of new products. Management plans to keep seeking funding through debt and equity financing which are intended to mitigate the conditions that have raise substantial doubt about the entity’s ability to continue as a going concern.

NOTE 4 – RELATED PARTY

For the months ended March 31, 2025 and the year ended December 31, 2024, the Company had expenses totaling $0 and $0 respectively, to an officer and director for salaries, which is included in general and administrative expenses on the accompanying consolidated statement of operations.

Note	Issuance Date	Maturity Date	Interest Rate	Original Principal Amount	Balance at March 31, 2025	Balance at December 31, 2024
Unsecured debt A	March 2019, March and June 2020	No due date	0%	$866	$666	$666
Unsecured debt H	September 1, 2023	January 1, 2024	10%	$82,500	$-	$-
Unsecured debt I	January 1, 2024	June 1, 2025	15%	$84,965	$177,500	$177,500
Unsecured debt L	November 14, 2024	November 13, 2027	15%	$220,000	$209,653	$221,222
Total notes payable				$388,331	$387,819	$399,588
Debt discount and deferred financing costs				-	-	-
Total notes payable, net				$388,331	$387,819	$399,588

Unsecured debt A: On March 2, 2020, the Company received an unsecured loan of $200 from a shareholder. Additionally, during in March and June 2019, the Company received an additional loan of $666 from another shareholder. Both of these notes are unsecured and do not have a payment due date at an interest rate of 0.00%. During the fourth quarter 2024, the Company made a payment of $200 towards part of this unsecured loan. As of March 31, 2025, the outstanding principal balance of unsecured debt A totaled $666.

Unsecured debt H: On September 1, 2023, the Company received an unsecured line of credit in the principal of up to $82,500 with a loan origination fee in the amount of $7,500, which was amortized over the life of the line of credit. The net proceeds from this line of credit were $75,000. The loan is unsecured and is due for repayment on January 1, 2024. Interest will accrue at an interest rate of 10% per annum on any unpaid principal amount. If the Company defaults on the loan, the holder of the note can declare all or any portion of the unpaid balance with all accrued interest immediately due and payable. On January 1, 2024, both parties agreed to convert this note and move it over to Unsecured debt I. As of March 31, 2025, the outstanding principal balance of unsecured debt H totaled $0.

Unsecured debt I: On January 1, 2024, the Company agreed and signed a new unsecured line of credit in the principal of up to $180,000. The net proceeds from this line of credit were $82,000. The loan is unsecured and is due for repayment on June 30, 2025. Interest will accrue at an interest rate of 15% per annum on any unpaid principal amount. If the Company defaults on the loan, the holder of the note can declare all or any portion of the unpaid balance with all accrued interest immediately due and payable. As of March 31, 2025, the outstanding principal balance of unsecured debt I totaled $177,500.

Unsecured debt L: On November 14, 2024, the Company received an unsecured loan in the principal of $220,000 with a loan origination fee in the amount of $22,000, which will be amortized over the life of the loan as interest expense. The net proceeds from this loan were $220,000. The loan is unsecured and the initial payment of $8,667 is due on January 24, 2025. There will be two months of no payments but interest will start accruing. Once the payments

are started there will be a total of 34 monthly payments due on the 24th day of each following month, ending October 24, 2027. As of March 31, 2025, the outstanding principal balance of unsecured debt L totaled $209,653.

NOTE 5 – RIGHT-OF-USE ASSETS AND LEASE LIABILITIES

In February 2022, the Company entered into a lease agreement for our warehouse facilities located at 7375 Commercial Way Suite 125, Henderson, Nevada 89011 with a term of 35 month 25 days and will expire in 2025. Prior to February 4, 2022 the company was leasing a warehouse facility on a month-to-month lease. The average monthly base rent for the first 12 months is approximately $5,333. For the next 24 months of the lease, the average monthly base rent will be approximately $5,694. As part of the agreement the Company will be responsible to share any property operating expenses estimated as $1,017 per month. Pursuant to ASC 842, the estimated operating expenses was included with the base rent and was included in the calculations of the right of use assets. The Company recorded operating lease right-of-use of $175,765 and lease liabilities for operating lease of $175,765.

In February 2025, the Company entered into a lease agreement for our warehouse facilities located at 7375 Commercial Way Suite 125, Henderson, Nevada 89011 with a term of 36 month and will expire in 2028. The average monthly base rent for the first 12 months is approximately $6,677. For the next 12 months of the lease, the average monthly base rent will be approximately $6,677. For the next 12 months of the lease, the average monthly base rent will be approximately $6,889. As part of the agreement the Company will be responsible to share any property operating expenses estimated as $1,389 per month. Pursuant to ASC 842, the estimated operating expenses was included with the base rent and was included in the calculations of the right of use assets. The Company recorded operating lease right-of-use of $204,437 and lease liabilities for operating lease of $204,437.

Supplemental statements of operations information related to leases are as follows:

	Month Ended March 31, 2025
Lease Cost
Cash paid for amounts included in the measurement of lease liabilities for the first quarter 2025	$	-
Weighted average remaining lease term – operating leases (in years)		3.0
Average discount rate – operating leases		12.0%

	March 31, 2025
Operating leases
Right-of-use assets, net of amortization of $8,904	$	195,533

Short-term operating lease liabilities	$	(59,782)
Long-term operating lease liabilities		(135,339)
Total operating lease liabilities	$	(195,121)

The following table summarizes the future undiscounted cash payments reconciled to the lease liability:

Year Ending	Operating Leases
2025 (remaining nine months)	$	55,389
2026		79,921
2027		82,456
2028		6,889
2029 and thereafter		-
Total lease payments		$224,655
Less: Imputed interest/present value discount		$(29,533)
Present value of lease liabilities		$195,121

NOTE 6 – NOTES PAYABLE

As of March 31, 2025, the Company had the following:

Note	Issuance Date	Maturity Date	Interest Rate		Original Principal Amount		Balance at March 31, 2025		Balance at December 31, 2024
Unsecured debt B	February 22, 2022	February 15, 2023	10%	$	200,000	$	-	$	-
Secured debt C	October 7, 2022	October 7, 2023	12.99%		200,000		-		-
Unsecured debt D	March 20, 2023	August 17, 2024	10%		330,000		-		-
Secured debt E	May 19, 2023	May 18, 2024	12.99%		131,000		-		-
Secured debt F	July 26, 2023	May 18, 2024	12.99%		196,000		-		-
Secured debt G	December 19, 2023	December 18, 2024	10%		94,600		-		-
Unsecured debt J	March 18, 2024	May 25, 2025	15%		247,300		-		-
Secured debt K	April 15, 2024	October 15, 2025	11%		36,630		-		2,427
Total notes payable				$	1,435,530	$	-		154,254
Debt discount and deferred financing costs					-		-		-
Total notes payable, net				$	1,435,530	$	-		154,254

Unsecured debt B: On February 22, 2022, the Company received an unsecured loan in the principal of $200,000 with a loan origination fee in the amount of $20,000, which was fully expensed as interest expense in this period. The net proceeds from this loan were $180,000. The loan is unsecured and the initial payment of $17,804 was due on April 22, 2022. There will be ten monthly payments due on the 22nd day of each following month, beginning on May 22, 2022 through Feb 15, 2023. During fourth quarter of 2022, the note holder agreed to forgo two months of payments and add them to the back end of the note, which extended the due date of the note to April 25, 2023. Interest will accrue at an interest rate of 10% per annum on any unpaid principal amount. If the Company defaults on the loan, the default interest will increase to 16% per annum. During 2022, the Company made a total in principal payments of $124,630 towards unsecured debt B. During 2023, the Company has made additional principal payments towards unsecured debt B totaling $75,370 which settled the entire principal balance in full. As of March 31, 2025, the principal balance of the note was paid off.

Secured debt C: On October 7, 2022, the Company agreed to a secured loan by any consigned inventory held at fulfillment centers and any rights, title or interest in their account. The principal loan amount was $200,000 and will have a loan term of twelve months with an annual interest rate of 12.99%, with a default rate of 14.99%. The first three months of payment will be interest only payments of $2,165 and the remaining nine payments will be principal and interest payments of $23,442. Interest payments will begin November 8, 2022 and Installment payments, including principal and interest, will begin February 8, 2023. During 2023, the Company has made principal payments totaling $200,000 towards the secured debt C which settled the entire principal balance in full. As of March 31, 2025 the principal balance of secured debt C was paid off.

Unsecured debt D: On March 20, 2023, the Company received an unsecured loan in the principal of $330,000 with a loan origination fee in the amount of $30,000, which was fully expensed as interest expense in this period. The net proceeds from this loan were $300,000. The loan is unsecured and the initial payment of $23,359 will be due on June 17, 2023. There will be fourteen monthly payments due on the 17th day of each following month, beginning on July

17, 2023 through August 17, 2024. Interest will accrue at an interest rate of 10% per annum on any unpaid principal amount. If the Company defaults on the loan, the default interest will increase to 16% per annum. During 2023, the Company made a total in principal payments of $163,514 towards the unsecured debt D. During 2024, the Company made a total in principal payments of $46,718 towards the unsecured debt D. On March 18, 2024, the Company agreed with the borrower to close this unsecured debt D and roll over the outstanding principal in to unsecured debt J. As of March 31, 2025, the outstanding principal balance of unsecured debt D totaled $0.

Secured debt E: On May 19, 2023, the Company agreed to a secured loan by any consigned inventory held at fulfillment centers and any rights, title or interest in their account. The principal loan amount was $131,000 and will have a loan term of twelve months with an annual interest rate of 12.99%, with a default rate of 14.99%. The first payment of principal and interest will be $11,700 and will be due June 19, 2023 with an additional eleven payments due each 19th of the month. During 2023, the Company has made principal payments totaling $10,282 towards the secured debt E. As of March 31, 2025 the principal balance of secured debt E was paid off.

Secured debt F: On July 26, 2023, the Company agreed to a secured loan by any consigned inventory held at fulfillment centers and any rights, title or interest in their account. The principal loan amount was $196,000 and will have a loan term of twelve months with an annual interest rate of 12.99%, with a default rate of 14.99%. The first payment of principal and interest will be $17,505 and will be due August 26, 2023 with an additional eleven payments due each 26th of the month. During 2023, the Company has made principal payments totaling $85,601 towards the secured debt F. During 2024, the Company has made principal payments totaling $110,399 towards the secured debt F. As of March 31, 2025 the principal balance of secured debt F was paid off.

Secured debt G: On December 19, 2023, the Company agreed to a secured loan by any rights, title or interest in their account. The principal loan amount was $86,000 and will have a loan term of twelve months. The note has a cost of funds equal to 10% of the loan amount or $8,600 and will be due upon acceptance of the loan amount. A total of $283 of the interest has been expensed in 2023. A total of $2,144 of the interest has been expensed in 2024. Payment will be made daily at a repayment rate of 14% of daily sales. and will be due December 21, 2023 and will continue until full amount owed is paid. During 2023, the Company has made principal payments totaling $2,074 towards the secured debt E. During 2024, the Company has made principal payments totaling $92,526 towards the secured debt E. As of March 31, 2025 the principal balance of secured debt G was paid off.

Unsecured debt J: On March 18, 2024, the Company received an unsecured loan in the principal of $247,300. The loan is unsecured and the initial payment of $19,365 will be due on April 25, 2024. There will be fourteen monthly payments due on the 25th day of each following month, beginning on April 25, 2024 through May 25, 2025. Interest will accrue at an interest rate of 15% per annum on any unpaid principal amount. If the Company defaults on the loan, the default interest will increase to 16% per annum. The Company has accrued $4,992 in interest and will accrue an additional $8,111 of interest over the life of the loan. During 2024, the Company has made principal payments totaling $230,823 towards the unsecured debt J. As of March 31, 2025, the principal balance of unsecured debt J was paid off.

Secured debt K: On April 15, 2024, the Company agreed to a secured loan by any rights, title or interest in their account. The principal loan amount was $33,000 and will have a loan term of eighteen months. The note has a cost of funds equal to 11% of the loan amount or $3,630 and will be due upon acceptance of the loan amount. A total of $1,109 of the interest has been expensed in 2024. Payment will be made daily at a repayment rate of 6% of daily sales and will be due October 15, 2024 and will continue until full amount owed is paid. During 2024, the Company has made principal payments totaling $36,630 towards the secured debt E. As of March 31, 2025 the principal balance of secured debt K was paid off.

NOTE 7 – CONVERTIBLE DEBT

As of March 31, 2025, the Company had the following convertible debt outstanding:

Note	Issuance Date	Maturity Date	Interest Rate		Original Principal Amount		Balance at March 31, 2025		Balance at December 31, 2024
Convertible promissory note #1	July 28, 2016	January 19, 2017	8%	$	15,000	$	6,750	$	6,750
Convertible promissory note #2	May 25, 2022	August 5, 2023	10%		154,000		-		-
Convertible promissory note #3	May 12, 2022	May 1, 2023	12%		200,000		200,000		200,000
Convertible promissory note #4	January 24, 2023	April 24, 2024	0%		388,888		286,898		324,111
Total notes payable				$	757,888	$	493,648	$	530,861
Debt discount and deferred financing costs					-		-		-
Total notes payable, net				$	757,888	$	493,648	$	530,861

Convertible promissory note #1:

On July 28, 2016, the Company executed the convertible promissory note #1 in the principal amount of $15,000, which is in default but management has not been able to make contact with this party, due to them living out of the country. The due date for this note was January 19, 2017 at an interest rate of 8%, with a default interest rate of 18%. We have calculated the derivative liability as if it is in default (but the note’s default interest rate stays the same at 8%) and will still accrue appropriate interest until the note is fully satisfied or converted into the Company’s common stock. The conversion option for this note coverts at a 54% discount to the market price based on the lowest trading prices in the last 20 days trading period. The outstanding balance on convertible promissory note #1 as of March 31, 2025 was $6,750.

The fair value of the derivative as of March 31, 2025 was determined to be $85,959 using the Black-Scholes option pricing model based on the following assumptions: common share price of $1.94 per share; expected exercise price of $0.7056 per share; volatility of 189%; expected dividend yield of zero; and annual risk-free interest rate of 4.31%. The derivatives are classified as liabilities as they represent an obligation to deliver a variable number of shares of common stock in the future and are therefore required to be initially and subsequently measured at fair value each reporting period. The Company originally recorded a derivative liability in the amount of $9,649. The fair value of the derivative liability is remeasured each reporting period using the Black-Scholes option pricing model, and the change in fair value is recorded as an adjustment to the derivative liabilities account with the unrealized gains or losses reflect in other income – change in fair value on derivative.

Convertible promissory note #2:

On May 25, 2022, the Company executed the convertible promissory note #2 in the principal amount of $154,000 with a loan origination fee in the amount of $15,400, which was fully expensed as interest expense in this period. The net proceeds from this note were $138,600. The loan is unsecured and the initial repayment of $14,488 was due on October 5, 2022. There will be ten additional monthly payments due on the 5th day of each following month, beginning on November 5, 2022 through August 5, 2023. Interest will accrual at an interest rate of 10% per annum on any unpaid principal amount. If the Company defaults on the loan, the default interest will increase to 16% per annum. During 2022, the Company has made principal payments totaling $43,465 towards the outstanding balance on convertible promissory note #2. During 2023, the Company has made additional principal payments towards convertible promissory note #2 totaling $110,535 which settled the entire principal balance in full. As of March 31, 2025, the principal balance of the note was paid off the principal balance of the note was paid off.

The fair value of the derivative was determined to be $0, due to being paid off, using the Black-Scholes option pricing model based, prior to the note being paid off, on the following assumptions: common share price of $2.5099 per share; expected exercise price of $6.00 per share; volatility of 235%; expected dividend yield of zero; and annual risk-free interest rate of 4.29%. The derivatives are classified as liabilities as they represent an obligation to deliver a variable number of shares of common stock in the future and are therefore required to be initially and subsequently measured at fair value each reporting period. The Company originally recorded a derivative liability in the amount of $89,895. The fair value of the derivative liability is remeasured each reporting period using the Black-Scholes option pricing model, and the change in fair value is recorded as an adjustment to the derivative liabilities account with the unrealized gains or losses reflect in other income – change in fair value on derivative.

Convertible promissory note #3:

On May 12, 2022, the Company executed the convertible promissory note #3 in the principal amount of $200,000. The loan is unsecured and the principal and any unpaid accrued interest shall be due and payable on May 12, 2023. Interest shall accrue at the rate of 12% per annum. The outstanding balance on convertible promissory note #3 as of March 31, 2025 was $200,000. At any time on or after July 24, 2023, the holder shall have the right, at his option, to convert the principal amount of the note, or any portion of such principal amount, plus accrued but unpaid interest into shares of the Company’s common stock. The Company has been advised the holder of convertible promissory note #3 will be converting the full value of the outstanding principal and interest in the near future. The conversion price shall be $0.05 per share.

The fair value of the derivative was determined to be $88,103 using the Black-Scholes option pricing model based on the following assumptions: common share price of $1.94 per share; expected exercise price of $6.00 per share; volatility of 189%; expected dividend yield of zero; and annual risk-free interest rate of 4.31%. The derivatives are classified as liabilities as they represent an obligation to deliver a variable number of shares of common stock in the future and are therefore required to be initially and subsequently measured at fair value each reporting period. The Company originally recorded a derivative liability in the amount of $184,011. The fair value of the derivative liability is remeasured each reporting period using the Black-Scholes option pricing model, and the change in fair value is recorded as an adjustment to the derivative liabilities account with the unrealized gains or losses reflect in other income – change in fair value on derivative.

Convertible promissory note #4:

On January 24, 2023, the Company executed the convertible promissory note #4 in the principal amount of $388,888 with a loan origination fee in the amount of $38,888, which was fully expensed as interest expense in this period, additionally there were $12,500 of legal costs and $31,500 of agent fees in which were also fully expenses in this period. The net proceeds from this loan were $306,000. The loan is unsecured and the principal and any unpaid accrued interest shall be due and payable on October 24, 2023 with an interest rate of 0%. Any unpaid balance at that time will start to accrue interest at a default rate of 20% per annum. On October 31, 2023 the note was extended to April 24, 2024 for an additional fee in the amount of $38,889. The additional fee will be amortized over the six month and in 2023 $12,962 was expensed. As of April 23, 2024, the Company signed a promissory note for the total outstanding balance. The note will bear interest at a rate of 10% and will have twenty-six payments in total. The payments will be $16,301.68 per month and will increase on June 24, 2025 to a payment of $23,901.68. The total of principal paid during 2024 is $106,796 including debt discount. The outstanding balance on convertible promissory note #4 as of March 31, 2025 was $286,898. The holder shall have the right, at his option, to convert the principal amount of the note, or any portion of such principal amount, plus accrued but unpaid interest into shares of the Company’s common stock. The conversion price means ninety percent (90%) of the lowest VWAP of our common stock for the five (5) consecutive Trading Days immediately preceding the date of the issuance of a Conversion Election.

The fair value of the derivative was determined to be $706,812 using the Black-Scholes option pricing model based on the following assumptions: common share price of $1.94 per share; expected exercise price of $1.6632 per share; volatility of 189%; expected dividend yield of zero; and annual risk-free interest rate of 4.31%. The derivatives are classified as liabilities as they represent an obligation to deliver a variable number of shares of common stock in the future and are therefore required to be initially and subsequently measured at fair value each reporting period. The Company originally recorded a derivative liability in the amount of $174,234. The fair value of the derivative liability is remeasured each reporting period using the Black-Scholes option pricing model, and the change in fair value is recorded as an adjustment to the derivative liabilities account with the unrealized gains or losses reflect in other income – change in fair value on derivative.

NOTE 8 – DERIVATIVE LIABILITY

The Company evaluated the notes under the requirements of ASC 480 “Distinguishing Liabilities From Equity” (ASC 480) and concluded that the notes do not fall within the scope of ASC 480. The Company next evaluated the notes under the requirements of ASC 815 “Derivatives and Hedging Activities” and determined that the scope exception to ASC 815’s derivative accounting provisions does not apply. The Company then evaluated the embedded derivative criteria in ASC 815, and concluded that the conversion features meet all the embedded derivative criteria in ASC 815, and therefore, the conversion features meet the definition of an embedded derivative that should be separated from the notes and accounted for as a derivative liability.

The derivative liabilities were valued using a Black-Scholes option pricing model with the following average assumptions:

		March 31, 2025	Upon Issuance 2025	December 31, 2024	Upon Issuance 2024
Stock Price		$1.94	$0.00	$2.5099	$0.00
Exercise Price	$0.7056-6.00		$0.00	$1.406 – 6.00	$0.00
Expected Life	0		0	0	0.00
Volatility		189%	0%	235%	0%
Dividend Yield	0%		0%	0%	0%
Risk-Free Interest Rate	4.31%		0%	4.29%	0%
Convertible Notes	493,648		0	530,860	0.00
Total Fair Value	$880,874		$0.00	$625,420	$0.00

The expected life of the note was based on the remaining contractual term of the instruments. The Company uses the historical volatility of its Common Stock to estimate the future volatility for its Common Stock. The expected dividend yield was based on the fact that the Company has not paid dividends in the past and does not expect to pay dividends in the future. The risk-free interest rate was based on rates established by the Federal Reserve Bank.

Consolidated Statement of Operations – Change in fair value on derivative

During the year ended December 31, 2024, the following transactions were recorded in the account “change in fair value on derivative”: (i) the change in the fair value of these derivative liabilities for the year ended December 31, 2024 resulted in a loss of $471,270.

During the months ended March 31, 2025, the following transactions were recorded in the account “change in fair value on derivative”: (i) the change in the fair value of these derivative liabilities for the year ended March 31, 2025 resulted in a loss of $255,454.

The details of derivative liability transactions for the months ended March 31, 2025 and year ended December 31, 2024 are as follows:

The change in Level 3 financial instrument fair value is as follows:

Balance, December 31, 2023		$154,150
Issued during the year ended December 31, 2024		-
Derivative liabilities debt premium		-
Change in fair value recognized in operations		471,270
Converted during the year ended December 31, 2024		-
Balance, December 31, 2024		$625,420
Issued during the months ended March 31, 2025		-
Derivative liabilities debt discount		-
Change in fair value recognized in operations		255,454
Converted during the months ended March 31, 2025		-
Balance, March 31, 2025		$880,874

NOTE 9 – INCOME TAXES

The effective income tax rate for the months ended March 31, 2025 and 2024 differs from the U.S. Federal statutory rate due to the following:

	March 2025	March 2024
Federal statutory income tax rate	$111,681	$241,152
Change in valuation allowance	(111,681)	(241,152)
	$-	$-

The components of the deferred tax assets and liabilities at March 31, 2025 and 2024 are as follows:

	March 2025	March 2024
Long-term deferred tax assets:
Federal net operating loss carryforwards	$111,681	$241,152
Valuation allowance	(111,681)	(241,152)
Net long-term deferred tax assets	$-	$-

NOTE 10 – STOCKHOLDERS’ EQUITY

Authorized Stock

The Company has authorized 75,000,000 common shares with a par value of $0.001 per share. Each common share entitles the holder to one vote on any matter on which action of the stockholders of the corporation is sought. During February 2017, the Company increased the authorized number of shares to 500,000,000. Also, the Company increased the authorized preferred stock to 75,000,000 shares and designated 25,000,000 shares of preferred stock to Series A Convertible Preferred Stock. During January 2018, the Company increased its authorized number of common shares to 1,000,000,000. During April 2018, the Company increased its authorized number of common shares to 2,500,000,000. The Board of Directors, in the future, has the authority to increase the authorized capital up to 4,000,000,000 shares based on shareholder approval. On December 29, 2023 the Company decreased its authorized number of common shares to 50,000,000.

The Company effectuated a reverse stock split of 120-for-1 as of December 29, 2023. Due to the reverse stock split we added 9,802 common stock shares from the fractional shares issued by the DTC.

On October 16, 2017, the Company filed an Amended and Restated Certificate of Designation of the Rights, Preferences, Privileges and Restrictions of the Series A Convertible Preferred Stock (the “Amended Certificate”) with the Secretary of State of the State of Nevada. The Amended Certificate reduces the number of preferred shares designated as Series A Preferred Stock from 25,000,000 shares to 1,333,334 shares. The Amended Certificate also changes the conversion and voting rights of the Series A Preferred Stock. The Series A Preferred Stock is now convertible into the number of shares of our common stock equal to 0.00006% of our outstanding common stock upon conversion. The voting rights of the Series A Preferred Stock are now equal to the number of shares of common stock into which the Series A Preferred Stock may convert.

As of March 31, 2025, there are no outstanding shares of preferred stock. All the preferred stock was converted in common stock on February 4, 2019.

Common Share Issuances

There were no shares issued during the first quarter 2025.

There were no shares issued during the first quarter 2024. During the three months ended June 30, 2024, the Company issued 29,666 shares of common stock for services. 4,166 shares were issued at $6.00 per share while 25,500 shares were issued at $2.20 per share. During the three months ended September 30, 2024, the Company repurchased the 4,166 shares which were issued in the 2nd quarter of 2024. These shares are classified as treasury stock with a value of $5,400. During the year ending December 31, 2024, there were no shares issued.

Warrant Issuances

During the three months ending March 31, 2023, the Company issued 61,846 warrants to 2 unrelated parties at a per share price of $5.6592. On February 2, 2022, the Company issued 16,667 warrants to an individual at a per share price of $6.00. As of December 31, 2023, there were 195,180 warrants outstanding, of which 195,180 warrants are fully vested. As of June 30, 2024, there were 132,680 warrants outstanding, of which 132,680 warrants are fully vested.

			Weighted-
		Weighted-	Average
		Average	Remaining	Aggregate
		Exercise	Contractual	Intrinsic
	Warrants	Price	Life (Years)	Value

Outstanding at December 31, 2024	132,680	$7.07	2.06	$-
Granted	-	-	-	-
Forfeited	(16,667)	6.00	-	-
Exercised	-	-	-	-
Outstanding at March 31, 2025	116,013	$7.22	2.09	$-

Vested and expected to vest at March31, 2025	116,013	$7.22		$-

Exercisable at March 31, 2025	116,013	$7.22		$-

At March 31, 2025, the intrinsic value of these stock warrants was $0 as the exercise price of these stock warrants were greater than the market price.

Share Conversion Agreements

All of the holders of the Company’s Series A Convertible Preferred Stock (the “Preferred Holders”) entered into a Preferred Stock Conversion Agreement. Pursuant to the Conversion Agreements, the Preferred Holders converted their shares of preferred stock into common stock, effective as of the Exchange. As a result, no shares of the Company’s Series A Convertible Preferred Stock are outstanding. An aggregate of 15,592,986 shares of common stock were issued to the Preferred Holders. The Preferred Holders agreed to convert each share of Series A Convertible Preferred Stock into eighteen (18) shares of common stock and agreed to retire a total of 467,057 shares of Series A Convertible Preferred Stock. The Company cancelled the retired shares.

Omnibus Stock Grant and Option Plan

The following summary of options activity for the months ended March 31, 2025 is presented below:

			Weighted-
		Weighted-	Average
		Average	Remaining	Aggregate
		Exercise	Contractual	Intrinsic
	Options	Price	Life (Years)	Value

Outstanding at December 31, 2024	38,333	$6.00	1.34	-
Granted	-	-	-	-
Forfeited	-	-	-	-
Exercised	-	-	-	-
Outstanding at March 31, 2025	38,333	$6.00	1.09	$-

Vested and expected to vest at March 31, 2025	38,333	$6.00		$-
Exercisable at March 31, 2025	38,333	$6.00		$-

At March 31, 2025, the intrinsic value of these stock options was $0 as the exercise price of these stock options were greater than the market price.

The following summary of restricted stock units’ activity for the months ended March 31, 2025 is presented below:

			Weighted-
			Weighted-
			Average
			Grant Date
	Shares		Fair Value

Non-vested at December 31, 2024		58,958		1.20
Granted		-		-
Vested		-		-
Forfeited		58,958		-
Non-vested at March 31, 2025		-		-

As of December 31, 2023, the amount of unvested compensation related to issuances of restricted stock units’ fair value was $423,910. This amount will be amortized and expensed over the life of the contract and will be included in selling, general and administrative expenses in the accompanying consolidation statements of operations.

As of December 31, 2024, the amount of unvested compensation related to issuances of restricted stock units’ fair value was $77,230. This amount will be amortized and expensed over the life of the contract and will be included in selling, general and administrative expenses in the accompanying consolidation statements of operations. As of March 31, 2025, the intrinsic value of these restricted stock unit was $0 as the Company decided to let these restricted stock units expire.

The fair value of share options, units, and warrants are estimated using the Black-Scholes option pricing method based on the following weighted-average assumptions:

	Years Ending
	March 31, 2025		December 31, 2024
Risk-free interest rate		4.31		4.29	%
Average expected term (years)		1.59 years		1.7 years
Expected volatility		189		235	%
Expected dividend yield		-		-

NOTE 11 – BUSINESS SEGMENT INFORMATION

As of March 31, 2025, the Company operated in two reportable segments (Corporate and Health Supplements) supported by a corporate group which conducts activities that are non-segment specific. The following table presents selected financial information about the Company’s reportable segments for the months ended March 31, 2025.

	CONSOLIDATED	HEALTH SUPPLEMENTS		CORPORATE
		BergaMet	UBN
Revenue	931,280	931,280	-	-
Cost of Revenue	506,295	506,295	-	-
Long-lived Assets	732,030	193,260	538,771	-
Gain (Loss) Before Income Tax	(398,860)	(43,811)	-	(355,049)
Identifiable Assets	1,142,627	1,142,627	-	-
Depreciation and Amortization	204	204	-	-

As of March 31, 2024, the Company operated in two reportable segments (Corporate and Health Supplements) supported by a corporate group which conducts activities that are non-segment specific. The following table presents selected financial information about the Company’s reportable segments for the months ended March 31, 2024.

	CONSOLIDATED	HEALTH SUPPLEMENTS		CORPORATE
		BergaMet	UBN
Revenue	688,786	688,786	-	-
Cost of Revenue	280,428	280,428	-	-
Long-lived Assets	732,030	193,260	538,771	-
Gain (Loss) Before Income Tax	(861,259)	78,893	(20)	(940,131)
Identifiable Assets	1,552,814	1,552,814	-	-
Depreciation and Amortization	549	549	-	-

Currently, all of our customers are located in the United States of American and Canada. Our revenues to our customers are not material to our overall total sales. Our largest customers, Natural Grocers and Emerson Ecologics, LLC, account for less than 1% of our total sales in the months ending March 31, 2025 and 2024.

NOTE 12 – SUBSEQUENT EVENTS

The Company evaluated its March 31, 2025 financial statements for subsequent events through May 14, 2025, the date the financial statements were available to be issued.

On April 16, 2025, one of our convertible note holders notified the Company of their election to convert the note into shares of the Company’s common stock pursuant to the terms of the note agreement. As a result, the Company issued 147,500 shares of common stock in full satisfaction of the note.

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

Our Management’s Discussion and Analysis contains not only statements that are historical facts, but also statements that are forward-looking (within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934). Forward-looking statements are, by their very nature, uncertain and risky. These risks and uncertainties include international, national and local general economic and market conditions; demographic changes; our ability to sustain, manage, or forecast growth; our ability to successfully make and integrate acquisitions; raw material costs and availability; new product development and introduction; existing government regulations and changes in, or the failure to comply with, government regulations; adverse publicity; competition; the loss of significant customers or suppliers; fluctuations and difficulty in forecasting operating results; changes in business strategy or development plans; business disruptions; the ability to attract and retain qualified personnel; the ability to protect technology; and other risks that might be detailed from time to time in our filings with the Securities and Exchange Commission.

Although the forward-looking statements in this Quarterly Statement reflect the good faith judgment of our management, such statements can only be based on facts and factors currently known by them. Consequently, and because forward-looking statements are inherently subject to risks and uncertainties, the actual results and outcomes may differ materially from the results and outcomes discussed in the forward-looking statements. You are urged to carefully review and consider the various disclosures made by us in this report and in our other reports as we attempt to advise interested parties of the risks and factors that may affect our business, financial condition, and results of operations and prospects.

The following discussion and analysis of financial condition and results of operations of the Company is based upon, and should be read in conjunction with, its unaudited financial statements and related notes elsewhere in this Form 10-Q, which have been prepared in accordance with accounting principles generally accepted in the United States.

Overview

Over the last year, we have focused on increasing revenue, maintaining our margins, and generating positive cash flow from our existing operations In large part, we have been successful in meeting these objectives and our business has remained relatively unchanged.

We are a platform for acquiring, developing, patenting, marketing, and distributing plant-based nutraceuticals. Our proprietary and patented products target select high-growth categories within the multibillion-dollar nutraceuticals market, such as heart, brain and immune health. Our products have not been evaluated by the FDA or any similar regulatory body for safety and efficacy. Our mission is to acquire or create products with health and performance benefits that have mass consumer appeal.

Guided by this mission, our first two acquisitions formed our current operating subsidiaries, BergaMet NA, LLC, which offers nutraceutical heart and immune health products, and UBN, which offers nutraceutical products for brain health. Based on published research from third-party sources, we believe our BergaMet NA, LLC products have been shown to support heart health, support immune response, and address metabolic syndrome.

Our Financial Condition and Going Concern Issues

Our net loss from inception to December 31, 2024 was $19,240,344, and we had limited cash resources at December 31, 2024 of $112,020. Our financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. Our auditor’s report reflects that our ability to continue as a going concern is dependent upon our ability to raise additional capital from the sale of common stock or other means and, ultimately, the achievement of significant operating revenues. If we are unable to continue as a going concern, our business will fail and stockholders will lose their investment in our company. No assurance can be given that such financing will be available or, if available, that it will be on commercially favorable terms. Moreover, financing will likely be dilutive to our stockholders.

Results of Operations for the Three Months Ended March 31, 2025 and 2024

Introduction

We had revenues of $931,280 for the three months ended March 31, 2025, compared to $688,786 for the three months ended March 31, 2024. Our cost of revenue for the three months ended March 31, 2025 was $506,295, compared to $280,428 for the three months ended March 31, 2024.

Our operating expenses were $533,833 for the three months ended March 31, 2025, compared to $470,431 for the three months ended March 31, 2024. Our operating expenses consisted entirely of general and administrative expenses.

Our net income (loss) was $(398,860) for the three months ended March 31, 2025, compared to $(861,259) for the three months ended March 31, 2024.

Revenues and Net Operating Loss

Our revenue, cost of revenue, gross profit, operating expenses, other income (expense), and net loss for the three months ended March 31, 2025 and 2024 were as follows:

		3 Months Ended		3 Months Ended
		March 31,		March 31,
		2025		2024

Revenue	$	931,280	$	688,786

Cost of Revenue		506,295		280,428

Gross Profit		424,985		408,358

Operating expenses:
General and administrative		533,833		470,431
Total operating expenses		533,833		470,431

Other income (expense)
Interest expenses, net of interest income		(34,558)		(42,557)
Change in fair value on derivative		(255,454)		(756,628)
Total other income (expense)		(290,011)		(799,185)

Net income (loss)	$	(398,860)	$	(861,259)

Revenues

We had revenues of $931,280 for the three months ended March 31, 2025, compared to $688,786 for the three months ended March 31, 2024, an increase of $242,494, or 35%. We expect revenue growth to increase as our direct consumer sales and marketing efforts continue to perform.

Cost of Revenue

Our cost of revenue for the three months ended March 31, 2025 was $506,295, compared to $280,428 for the three months ended March 31, 2024, an increase of $225,867, or 81%. Gross profit for the three months ended March 31, 2025 was $424,985, compared to $408,358 for the three months ended March 31, 2024, an increase of $16,627, or 4%.

Cost of revenue as a percentage of revenues was 54% for the three months ended March 31, 2025, compared to 41% for the three months ended March 31, 2024.

General and Administrative

Our general and administrative expenses were $533,833 for the three months ended March 31, 2025, compared to $470,431 for the three months ended March 31, 2024, an increase of $63,402, or 13%. For the three months ended March 31, 2025, general and administrative expenses consisted mainly of advertising of $222,827, consulting fees of $105,500, stock-based compensation $48,991, salaries and wages of $48,535 and accounting and legal fees of $36,650. For the three months ended March 31, 2024, general and administrative expenses consisted advertising fees of $127,849, consulting fees of $105,000, accounting and legal fees of $73,631, stock-based compensation of $58,314, and salaries and wages of $44,123. For the three months ended March 31, 2025, the increase was due in part to an increase to our advertising fees which increased our revenue.

Other Income (Expense)

Other income (expense) was $(290,011) for the three months ended March 31, 2025, compared to $(799,185) for the three months ended March 31, 2024, a decrease of $509,174, or 64%. In the three months ended March 31, 2025, other income (expense) consisted of interest expense, net of interest income of ($34,558) and change in fair value on derivative of $(255,454). In the three months ended March 31, 2024, other income (expense) consisted of interest expense, net of interest income of ($42,557) and change in fair value on derivative of $(756,628). Change in fair value of derivative was related to the conversion of convertible debts into shares of common stock.

Net Income (Loss)

Net income (loss) was $(398,860), or $(0.13) per share, for the three months ended March 31, 2025, compared to $(861,259), or $(0.30) per share, for the three months ended March 31, 2024.

Our net income (loss) varies from period to period primarily because of the change in fair value on derivative and our increase in general and administrative expenses.

Liquidity and Capital Resources

Introduction

During the three months ended March 31, 2025, we had positive operating cash flows. Our cash on hand as of March 31, 2025 was $118,798. We also had positive net cash from operations for the year ended December 31, 2024, but we still have both short- and medium-term cash needs. We anticipate that these needs will be satisfied through increased revenues and the issuance of debt or the sale of our securities until such time as our cash flows from operations will consistently satisfy our cash flow needs.

Our cash, current assets, total assets, and current and total liabilities as of March 31, 2025 and December 31, 2024 were as follows:

	December 31,		December 31,		Increase/
	2024		2024		(Decrease)

Cash	$	118,798	$	112,020	$	6,778
Total Current Assets	1,480,680			1,659,388	(178,708)
Total Assets	2,411,485			2,377,973	33,512
Total Current and Total Liabilities	2,350,977			1,967,596	383,380

Our total current assets and total assets increased slightly during the three months ended March 31, 2025 primarily as a result of our increase in right of use asset, net of $186,549 and our increase in accounts receivable of $58,977, offset in part by a decrease in inventory of $218,589. Our accumulated deficit increased during the three months ended March 31, 2025, by $398,860 to $19,639,204.

In order to repay our obligations in full or in part when due, we will be required to raise significant capital from other sources. There is no assurance, however, that we will be successful in these efforts.

Cash Requirements

Our cash on hand as of March 31, 2025 was $118,798. Based on our current level of revenues, we will need to continue to fund operations by raising capital from the sale of our stock and debt financings.

Sources and Uses of Cash

Operating Activities

We had net cash from operating activities of $60,021 for the three months ended March 31, 2025, compared to net cash from operating activities of $18,724 for the three months ended March 31, 2024. We use our cash for normal business operations. Our net cash from operating activities for the three months ended March 31, 2025 consisted of our net loss of $398,860, offset in part by our change in fair value on derivative liability of $255,454, decrease in inventory of $218,589, increase in right of use asset, net $186,549, and lease liability-long-term of $135,339. Our net cash used in operating activities for the three months ended March 31, 2024 consisted of our net loss of $861,259, offset in part by our change in fair value on derivative liability of $756,628.

Investing Activities

We had zero cash flows provided by investing activities for the three months ended March 31, 2025 and 2024.

Financing Activities

Our net cash used in financing activities for the three months ended March 31, 2025 was $(53,243), compared to net cash provided by financing activities of $49,146 for the three months ended March 31, 2024. Our net cash used in financing activities consisted primarily of payments for repayment of convertible debt of $37,212 and payments for repayment of notes payable-related party of $13,402.

ITEM 3Quantitative and Qualitative Disclosures About Market Risk

As a smaller reporting company, we are not required to provide the information required by this Item.

ITEM 4Controls and Procedures

(a)Disclosure Controls and Procedures

We conducted an evaluation, with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, or the Exchange Act, as of March 31, 2025, to ensure that information required to be disclosed by us in the reports filed or submitted by us under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities Exchange Commission’s rules and forms, including to ensure that information required to be disclosed by us in the reports filed or submitted by us under the Exchange Act is accumulated and communicated to our management, including our principal executive and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that as of March 31, 2025, our disclosure controls and procedures were not effective at the reasonable assurance level due to the material weaknesses identified and described in our Annual Report on Internal Control Over Financial Reporting filed in our Annual Report on Form 10-K.

Our principal executive officers do not expect that our disclosure controls or internal controls will prevent all errors and all fraud. Although our disclosure controls and procedures were designed to provide reasonable assurance of achieving their objectives and our principal executive officers have determined that our disclosure controls and procedures are effective at doing so, a control system, no matter how well conceived and operated, can provide only reasonable, not absolute assurance that the objectives of the system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent 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 judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented if there exists in an individual a desire to do so. There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

(b)Changes in Internal Control over Financial Reporting

No change in our system of internal control over financial reporting occurred during the period covered by this report, the three-month period ended March 31, 2025, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION

ITEM 1Legal Proceedings

There are no updates to the disclosure of legal proceedings in our Annual Report on Form 10-K.

In the ordinary course of business, we are from time to time involved in various pending or threatened legal actions. The litigation process is inherently uncertain and it is possible that the resolution of such matters might have a material adverse effect upon our financial condition and/or results of operations. However, in the opinion of our management, other than as set forth herein, matters currently pending or threatened against us are not expected to have a material adverse effect on our financial position or results of operations.

ITEM 1ARisk Factors

As a smaller reporting company, we are not required to provide the information required by this Item.

ITEM 2Unregistered Sales of Equity Securities and Use of Proceeds

There have been no events which are required to be reported under this Item.

ITEM 3Defaults Upon Senior Securities

There have been no events which are required to be reported under this Item.

ITEM 4Mine Safety Disclosures

Not applicable.

ITEM 5Other Information

None.

ITEM 6Exhibits

(a)Exhibits

Exhibit No.	Description

3.1 (1)	Articles of Incorporation of Grey Cloak Tech Inc. filed December 19, 2014

3.2 (2)	Certificate of Amendment of Articles of Incorporation filed October 23, 2020

3.3 (3)	Certificate of Amendment of Articles of Incorporation filed December 19, 2023

3.3 (4)	Bylaws of Grey Cloak Tech Inc.

31.1	Certification of our Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002.

31.2	Certification of our Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002.

32.1	Certification of our Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act of 2002

32.2	Certification of our Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS	XBRL Instance Document

101.SCH	XBRL Schema Document

101.CAL	XBRL Calculation Linkbase Document

101.DEF	XBRL Definition Linkbase Document

101.LAB	XBRL Labels Linkbase Document

101.PRE	XBRL Presentation Linkbase Document

(1)	Incorporated by reference from our Registration Statement on Form S-1 filed with the Commission on August 28, 2023.

(2)	Incorporated by reference from our Annual Report on Form 10-K filed with the Commission on August 3, 2021.

(3)	Incorporated by reference from our Current Report on Form 8-K filed with the Commission on December 29, 2023.

(4)	Incorporated by reference from our Registration Statement on Form S-1 filed with the Commission on March 6, 2015.

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 hereunto duly authorized.

	Healthy Extracts Inc.


Dated: May 13, 2025	/s/Kevin “Duke” Pitts
	By:Kevin “Duke” Pitts
	Its:President

HEALTHY EXTRACTS INC. 10-Q