UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

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

For the quarterly period ended ~~March~~June 3130, 2025

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

For the transition period from ________ to ________

Commission File Number 001-38717

INTELLIGENT PROTECTION MANAGEMENT CORP.

(Exact name of registrant as specified in its charter)

Delaware

20-3191847

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

30 Jericho Executive Plaza Suite 400E

Jericho, NY

11753

(Address of principal executive offices)

(Zip Code)

(212) 967-5120

(Registrant’s telephone number, including area code)

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

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
Common Stock, $0.001 par value		IPM		The Nasdaq Capital Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

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

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☐

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

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

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Class		Outstanding at ~~May~~August 1311, 2025
Common Stock, par value $0.001 per share		9,236,987 *

* Excludes ~~641~~751,~~963~~497 shares of common stock that are held as treasury stock by Intelligent Protection Management Corp.

INTELLIGENT PROTECTION MANAGEMENT CORP.

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTER ENDED ~~MARCH~~JUNE 3130, 2025

Table of Contents

		Page Number
	PART I. FINANCIAL INFORMATION	1
ITEM 1.	Financial Statements	1
	Condensed Consolidated Balance Sheets as of March 31, 2025 (Unaudited) and December 31, 2024	1
	Condensed Consolidated Balance Sheets as of June 30, 2025 (Unaudited) and December 31, 2024	1
	Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2025 and 2024 (Unaudited)	2
	Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2025 and 2024 (Unaudited)	2
	Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three Months Ended March 31, 2025 and 2024 (Unaudited)	3
	Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Six Months Ended June 30, 2025 and 2024 (Unaudited)	3
	Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2025 and 2024 (Unaudited)	4
	Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2025 and 2024 (Unaudited)	4
	Notes to Condensed Consolidated Financial Statements (Unaudited)	5
ITEM 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2226
ITEM 3.	Quantitative and Qualitative Disclosures About Market Risk	3542
ITEM 4.	Controls and Procedures	3542
	PART II. OTHER INFORMATION	3643
ITEM 1.	Legal Proceedings	3643
ITEM 1A.	Risk Factors	3643
ITEM 2.	Unregistered Sales of Equity Securities and Use of Proceeds	3643
ITEM 3.	Defaults Upon Senior Securities	3643
ITEM 4.	Mine Safety Disclosures	3643
ITEM 5.	Other Information	3643
ITEM 6.	Exhibits	3744

Intelligent Protection Management Corp., our logo and other trademarks or service marks appearing in this report are the property of Intelligent Protection Management Corp. Trade names, trademarks and service marks of other companies appearing in this report are the property of their respective owners. Solely for convenience, the trademarks, service marks and trade names included in this report are without the ®, or other applicable symbols, but such references are not intended to indicate, in any way, that we will not assert, to the fullest extent under applicable law, our rights or the rights of the applicable licensors to these trademarks, service marks and trade names.

Unless the context otherwise indicates, references to “Intelligent Protection Management Corp.” “IPM,” “we,” “our,” “us” and the “Company” refer to Intelligent Protection Management Corp. and its subsidiaries on a consolidated basis.

FORWARD-LOOKING STATEMENTS

Certain statements contained in this Quarterly Report on Form 10-Q constitute “forward-looking statements” as defined in Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that are based on current expectations, estimates, forecasts and assumptions and are subject to risks and uncertainties. Words such as “anticipate,” “assume,” “began,” “believe,” “budget,” “continue,” “could,” “estimate,” “expect,” “forecast,” “goal,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “seek,” “should,” “target,” “would” and variations of such words and similar expressions are intended to identify such forward-looking statements. All forward-looking statements speak only as of the date on which they are made. Such forward-looking statements are subject to certain risks, uncertainties and assumptions relating to factors that could cause actual results to differ materially from those anticipated in such statements, including, without limitation, the following:

●

the possibility of security vulnerabilities, cyber-attacks and network disruptions, including breaches of data security and privacy leaks, data loss, and business interruptions;

●

our ability to operate our secure private cloud through our data centers;

●

the intense competition in the industry in which our business operates and our ability to effectively compete with existing competitors and new market entrants;

●

our ability to consummate favorable acquisitions and effectively integrate any companies or businesses that we acquire;

●

the impact of adverse economic and market conditions, including those related to fluctuations in inflation and geopolitical conflicts;

●

our reliance on a limited number of customers for a material portion of our revenues and income;

●

the impact of possible failures of our hardware systems and infrastructure at our data centers;

●

our reliance on network infrastructure, including Internet, telecommunications and fiber optic network connectivity providers;

●

the impact of real or perceived errors, failures or bugs in our customer solutions, software or technology;

●

our ability to attract new customers, retain existing customers and sell additional services to customers;

●

our reliance on Microsoft Corporation and others for software licenses and other intellectual property;

●

our reliance on our executive officers and consultants;

●

our ability to attract and retain qualified personnel;

●

our ability to obtain additional capital or financing when and if necessary, to execute our business plan, including through offerings of debt or equity or sale of any of our assets;

●

our ability to remediate previously identified material weaknesses in Newtek Technology Solutions’ internal controls over financial reporting and maintain effective internal controls over financial reporting in the future;

●

the impact of any claim that we have infringed on intellectual property rights of others;

●

our ability to protect our intellectual property rights;

●

changes in laws, government regulations and policies and interpretations thereof; and

●

other events outside of our control.

For a more detailed discussion of these and other factors that may affect our business, see the discussion in “Item 1A. Risk Factors” in Part II of this report, “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part I of this report and the risk factors set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, which was filed with the Securities and Exchange Commission on March 24, 2025. We caution that the foregoing list of factors is not exclusive, and new factors may emerge, or changes to the foregoing factors may occur, that could impact our business. We do not undertake any obligation to update any forward-looking statement, whether written or oral, relating to the matters discussed in this report, except to the extent required by applicable securities laws.

iiiii

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

INTELLIGENT PROTECTION MANAGEMENT CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

	March 31, 2025			December 31, 2024
	June 30, 2025			December 31, 2024
Assets	(unaudited)
	(unaudited)
Assets
Current assets:
Cash and cash equivalents	$	97,~~683~~286,~~317~~978		$	10,588,534
Accounts receivable, net of $274,372 allowance		2,152,544			--
Restricted cash		1,014,714			--
Accounts receivable – due from related party		436,425			--
Accounts receivable, net of $269,850 allowance		2,405,772			--
Prepaid expense and other current assets		1,682,004			462,422
Due from related party		864,879			--
Operating lease right-of-use asset, current		882,568			74,490
Prepaid expense and other current assets		1,682,845			462,422
Operating lease right-of-use assets, net		--			74,490
Employee retention tax credit receivable, net		114,212			114,212
Assets held for sale - current		--			72,925
Assets held for sale – current		--			72,925
Total current assets		1413,~~951~~369,~~070~~400			11,312,583
Property and equipment, net		~~632~~790,~~070~~680			--
Intangible assets, net		98,~~214~~662,~~716~~605			1,882,781
Goodwill		5,516,501			2,663,229
Operating lease right of use assets, noncurrent		810,130			--
Operating lease right of use assets, net		1,483,724			--
Other assets		13,937			13,937
Total assets	$	3129,~~138~~836,~~424~~847		$	15,872,530
Liabilities and stockholders’ equity
Current liabilities:
Accounts payable	$	2,~~455~~340,~~833~~097		$	380,298
Accrued expenses and other current liabilities		1,~~121~~059,~~678~~940			509,759
Operating lease liabilities, current portion		~~805~~768,~~022~~060			74,490
Deferred revenue		3,~~678~~856,~~592~~401			555,039
Earnout liability		704,000			--
Liabilities held for sale - current		--			2,024,237
Total current liabilities		8,~~765~~728,~~125~~498			3,543,823
Operating lease liabilities, non-current portion		~~879~~710,~~098~~911			--
Deferred tax liability		~~418~~506,~~380~~683			429,045
Total liabilities		109,~~062~~946,~~603~~092			3,972,868
Commitments and contingencies (Note 12)
Stockholders’ equity:
Series A Preferred Stock, $0.001 par value, 9,000,000 authorized, 4,000,000 and 0 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively		4,000			--
Series A Preferred Stock, $0.001 par value, 9,000,000 authorized, 4,000,000 and 0 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively		4,000			--
Common stock, $0.001 par value, 25,000,000 shares authorized, 9,878,950 shares issued and 9,236,987 shares outstanding as of March 31, 2025 and December 31, 2024		9,879			9,879
Common stock, $0.001 par value, 25,000,000 shares authorized, 9,878,950 shares issued and 9,132,387 and 9,236,987 shares outstanding as of June 30, 2025 and December 31, 2024, respectively		9,879			9,879
Treasury stock, 641,963 shares repurchased as of March 31, 2025 and December 31, 2024		(1,199,337	)		(1,199,337	)
Treasury stock, at cost, 746,563 and 641,963 shares repurchased as of June 30, 2025 and December 31, 2024, respectively		(1,412,135	)		(1,199,337	)
Additional paid-in capital		44,~~763~~841,~~526~~286			36,399,897
Accumulated deficit		(2223,~~502~~552,~~247~~275	)		(23,310,777	)
Total stockholders’ equity		2119,~~075~~890,~~821~~755			11,899,662
Total liabilities and stockholders’ equity	$	3129,~~138~~836,~~424~~847		$	15,872,530

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

INTELLIGENT PROTECTION MANAGEMENT CORP.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

	Three Months Ended March 31,
	Three Months Ended June 30,						Six Months Ended June 30,
	2025			2024			2025			2024
Revenue
Managed information technology, includes $1,688,583 of related party revenue	$	3,558,833		$	--
Managed information technology, includes $1,827,817 and $3,516,400 of related party revenue for the three and six months, respectively	$	3,506,754		$	--		$	7,065,587		$	--
Procurement revenue, includes $54,520 of related party revenue		951,379			--
Procurement revenue, includes $23,361 and $77,881 of related party revenue for the three and six months, respectively		1,248,401			--			2,199,780			--
Professional services revenue, includes $51,850 of related party revenue		726,607			--
Professional services revenue, includes $56,396 and $108,246 of related party revenue for the three and six months, respectively		688,815			--			1,415,422			--
Subscription revenue		~~281~~278,~~219~~629			271,~~572~~409			559,848			542,981
Total revenue		5,~~518~~722,~~038~~599			271,~~572~~409			11,240,637			542,981
Costs and expenses
Costs and expenses, exclusive of depreciation and amortization shown separately below
Costs of revenue		2,~~464~~857,~~663~~449			6173,~~636~~037			5,322,112			134,673
Sales, marketing and product development expense		~~765~~839,~~364~~397			~~265~~257,~~789~~398			1,604,761			523,187
General and administrative expense		2,~~937~~481,~~897~~801			~~743~~786,~~573~~442			5,419,698			1,530,015
Depreciation and amortization		~~684~~673,~~041~~651			205,583			1,357,692			411,166
Total costs and expenses		6,~~851~~852,~~965~~298			1,~~276~~322,~~581~~460			13,704,263			2,599,041
Loss from continuing operations		(1,333,927	)		(1,005,009	)
Operating loss from continuing operations		(1,129,699	)		(1,051,051	)		(2,463,626	)		(2,056,060	)
Interest income, net		8287,~~392~~928			~~151~~144,~~984~~231			170,320			296,215
Loss from continuing operations before income tax benefit		(1,251,535	)		(853,025	)
Other income, net		63,750			146,269			63,750			146,269
Income tax benefit		2,060,065			598,710
Loss from continuing operations before income tax benefit		(978,021	)		(760,551	)		(2,229,556	)		(1,613,576	)
Net income (loss) from continuing operations		808,530			(254,315	)
Income tax (expense) benefit		(72,007	)		(532,502	)		1,988,058			66,208
Loss from discontinued operations, net of income tax expense of $480,810 for the three months ended March 31, 2024		--			(237,992	)
Net loss from continuing operations		(1,050,028	)		(1,293,053	)		(241,498	)		(1,547,368	)
Net income (loss)	$	808,530		$	(492,307	)
Income from discontinued operations, net of income tax benefit of $481,911 and $1,101 for the three and six months ended June 30, 2024		--			358,902			--			120,910
Net income (loss) per share of common stock:
Net loss	$	(1,050,028	)	$	(934,151	)	$	(241,498	)	$	(1,426,458	)
Basic – continuing operations	$	0.06		$	(0.03	)
Net income (loss) per share of common stock:
Diluted – continuing operations	$	0.06		$	(0.03	)
Basic – continuing operations		(0.08	)		(0.14	)		(0.02	)	$	(0.17	)
Basic – discontinued operations	$	--		$	(0.02	)
Diluted – continuing operations		(0.08	)		(0.14	)		(0.02	)	$	(0.17	)
Diluted – discontinued operations	$	--		$	(0.02	)
Basic – discontinued operations		--			0.04			--		$	0.02
Basic	$	0.06		$	(0.05	)
Diluted – discontinued operations		--			0.04			--		$	0.02
Diluted	$	0.06		$	(0.05	)
Basic		(0.08	)		(0.10	)		(0.02	)	$	(0.15	)
Weighted average number of shares of common stock used in calculating net loss per share of common stock:
Diluted		(0.08	)		(0.10	)		(0.02	)	$	(0.15	)
Basic		13,192,543			9,222,157
Weighted average number of shares of Series A Preferred Stock used in calculating net loss per share of Series A Preferred Stock, basic and diluted		4,000,000			--			3,977,901			--
Diluted		13,192,543			9,222,157
Weighted average number of shares of Common Stock used in calculating net loss per share of Common Stock, basic and diluted		9,201,658			--			9,219,225			--
Basic and diluted net loss per share of Series A Preferred Stock, basic and diluted	$	(0.08	)		--		$	(0.02	)		--
Basic and diluted net loss per share of Common Stock, basic and diluted	$	(0.08	)		--		$	(0.02	)		--
Weighted average number of shares of common stock used in calculating net loss per share of common stock:
Basic		13,201,658			9,222,157			13,197,125			9,222,157
Diluted		13,201,658			9,222,157			13,197,125			9,222,157

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

INTELLIGENT PROTECTION MANAGEMENT CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

FOR THE THREE AND SIX MONTHS ENDED ~~MARCH~~ ~~31,~~JUNE 30, 2025 AND 2024

(Unaudited)

	Series A Preferred Stock		Series A Preferred Stock Amount		Common Shares		Common Stock Amount		Treasury Shares			Treasury Stock Amount			Additional Paid-in Capital		Accumulated Deficit			Total Stockholders’ Equity
Balance at December 31, 2023		-	$	-		9,864,120	$	9,864		(641,963	)	$	(1,199,337	)	$	36,208,728	$	(14,884,568	)	$	20,134,687
Stock-based compensation expense		-		-		-		-		-			-			59,311		-			59,311
Net loss		-		-		-		-		-			-			-		(492,307	)		(492,307	)
Balance at March 31, 2024		-		-		9,864,120	$	9,864		(641,963	)	$	(1,199,337	)	$	36,268,039	$	(15,376,875	)	$	19,701,691
Stock-based compensation expense		-		-		-		-		-			-			32,250		-			32,250
Net loss		-		-		-		-		-			-			-		(934,151	)		(934,151	)
Balance at June 30, 2024		-		-		9,864,120	$	9,864		(641,963	)	$	(1,199,337	)	$	36,300,289	$	(16,311,026	)	$	18,799,790
Balance at December 31, 2024		-	$	-		9,878,950	$	9,879		(641,963	)	$	(1,199,337	)	$	36,399,897	$	(23,310,777	)	$	11,899,662
Stock-based compensation expense		-		-		-		-		-			-			167,629		-			167,629
Issuance of Series A Preferred Stock		4,000,000		4,000		-		-		-			-			8,196,000		-			8,200,000
Net income		-		-		-		-		-			-			-		808,530			808,530
Balance at March 31, 2025		4,000,000	$	4,000	$	9,878,950	$	9,879		(641,963	)	$	(1,199,337	)	$	44,763,526	$	(22,502,247	)	$	21,075,821
Stock-based compensation expense																77,760					77,760
Repurchases of common stock		--		--		-		-		(104,600	)		(212,798	)				-			(212,798	)
Net loss		-		-		-		-		-			-			-		(1,050,028	)		(1,050,028	)
Balance at June 30, 2025		4,000,000	$	4,000		9,878,950	$	9,879		(746,563	)	$	(1,412,135	)	$	44,841,286	$	(23,552,275	)	$	19,890,755

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

INTELLIGENT PROTECTION MANAGEMENT CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

	Three Months Ended March 31,
	For the Six Months Ended June 30,
	2025			2024
Cash flows from operating activities:
Net income (loss)	$	808,530		$	(492,307	)
Net loss	$	(241,498	)	$	(1,426,458	)
Net loss from discontinued operations		--			237,992
Net (income) from discontinued operations		—			(120,910	)
Net income (loss) from continuing operations	$	808,530		$	(254,315	)
Net loss from continuing operations	$	(241,498	)	$	(1,547,368	)
Adjustments to reconcile net income (loss) from continuing operations to net cash used in operating activities:
Adjustments to reconcile net loss from continuing operations to net cash provided by (used in) operating activities:
Amortization of intangible assets and depreciation		578,065			205,583
Amortization of intangible assets		1,130,176			411,166
Amortization of operating lease right-of-use assets		~~206~~415,~~687~~661			2039,~~841~~383
Depreciation on property and equipment		105,976			--
Depreciation of property and equipment		227,515
Deferred tax liability		--—			(1366,~~184~~208	)
Income tax benefit		(21,~~060~~971,~~065~~762	)		(~~598~~4,~~710~~200	)
Stock-based compensation		~~167~~245,~~629~~389			5991,~~311~~561
Credit loss expense		3,436			--
Allowance for credit losses		3,436			—
Changes in operating assets and liabilities, net of acquired assets and disposition:
Accounts receivable		1,~~015~~199,~~863~~060			--—
Operating lease liability		(215,265	)		(20,841	)
Operating lease liabilities		(420,414	)		(39,383	)
Prepaid expense and other current assets		(~~784~~1,~~774~~650,494	)		~~142~~494,~~734~~202
Accounts payable, accrued expenses and other current liabilities		2,~~245~~067,~~148~~674			~~280~~531,~~963~~849
Deferred revenue		(~~326~~148,~~447~~638	)		(~~158~~14,~~168~~212	)
Net cash provided by (used in) operating activities – continuing operations		1856,~~744,783~~105			(~~335~~103,~~786~~210	)
Net cash (used in) provided by operating activities –discontinued operations		--			(185,008	)
Net cash used in operating activities –discontinued operations		—			(668,835	)
Net cash provided by (used in) operating activities		1856,~~744,783~~105			(~~520~~772,~~794~~045	)
Cash flows from investing activities:
Cash paid for acquisition of NTS		(4,000,000	)		--—
Net cash used in investing activities		(4,000,000	)		--
Purchases of fixed assets		(280,149	)
Net cash used in investing activities		(4,280,149	)		—
Cash flows from financing activities:
Proceeds from sale of Transferred Assets		1,350,000			--—
Net cash provided by financing activities		1,350,000			--
Purchase of treasury stock		(212,798	)		—
Net decrease in cash and cash equivalents		(905,217	)		(520,794	)
Net cash provided by financing activities		1,137,202			—
Net decrease in cash and cash equivalents		(2,286,842	)		(772,045	)
Balance of cash and cash equivalents at beginning of period		10,588,534			13,568,049
Balance of cash and cash equivalents at end of period	$	9,683,317		$	13,047,255
Balance of cash and cash equivalents at end of period, including restricted cash of $1,014,714 at June 30, 2025	$	8,301,692		$	12,796,004
Supplemental non-cash disclosure:
Non-cash portion of consideration for acquisition of NTS (Series A Preferred Stock issuance)	$	8,200,000			--—

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

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. Organization and Description of Business

The accompanying condensed consolidated financial statements include Intelligent Protection Management Corp. (f/k/a Paltalk, Inc.) and its wholly owned subsidiaries, A.V.M. Software, Inc., Paltalk Software Inc., Paltalk Holdings, Inc., Tiny Acquisition Inc., Camshare, Inc., Fire Talk LLC, Vumber LLC and ManyCam ULC (collectively, the “Company”).

Following the Transactions (as defined below), the Company provides a comprehensive range of IT-related services, including dedicated server hosting, cloud hosting, data storage, managed security, backup and disaster recovery, and other related services including consulting and implementing technology solutions for large enterprise and commercial clients across the United States as well as small-and-medium sized businesses. The Company has an over 20-year history of technology innovation and holds eight patents.

Prior to the completion of the Transactions the Company operated a network of consumer applications. The Company’s product portfolio included “Paltalk”, “Camfrog ” and “Tinychat”, which together hosted a large collection of video-based communities. The Company’s other products included “Vumber”. Following the Transactions, the Company continues to support its ManyCam software, which is a live streaming software and virtual camera that allows users to deliver professional live videos on streaming platforms, video conferencing apps and distance learning tools.

Acquisition of NTS

On January 2, 2025 (the “Closing Date”), the Company completed the acquisition of Newtek Technology Solutions, Inc., a New York corporation (“NTS”), pursuant to that certain Agreement and Plan of Merger (the “Acquisition Agreement”), dated August 11, 2024, by and among the Company, PALT Merger Sub 1, Inc., a New York corporation and a direct and wholly owned subsidiary of the Company (“First Merger Sub”), PALT Merger Sub 2, LLC, a Delaware limited liability company and a direct and wholly owned subsidiary of the Company (“Second Merger Sub”), NTS and NewtekOne, Inc., a Maryland corporation and the sole stockholder of NTS (“Newtek”). Pursuant to the terms of the Acquisition Agreement, on the Closing Date: (i) NTS merged with and into First Merger Sub, with NTS continuing as the surviving entity (the “Interim Surviving Entity” and such merger, the “First Step Merger”), and (ii) immediately following the consummation of the First Step Merger, the Interim Surviving Entity merged with and into Second Merger Sub (the “Second Step Merger” and, together with the First Step Merger, the “Acquisition”), with the Second Merger Sub surviving as a wholly owned subsidiary of the Company. Following the closing of the Acquisition (the “Acquisition Closing”), the Company changed its name from “Paltalk, Inc.” to “Intelligent Protection Management Corp.”

The aggregate consideration delivered by the Company to Newtek at the Acquisition Closing consisted of (i) $4,000,000 in cash (as adjusted pursuant to the Acquisition Agreement, the “Acquisition Closing Cash Consideration”) and (ii) 4,000,000 shares of the Company’s Series A Non-Voting Common Equivalent Stock (the “Series A Preferred Stock” and such shares issued at the Acquisition Closing, the “Acquisition Closing Stock Consideration” and together with the Acquisition Closing Cash Consideration, the “Acquisition Closing Consideration”). The Series A Preferred Stock will automatically convert into one share of the Company’s common stock, par value $0.001 per share (subject to certain customary anti-dilution adjustments), upon the occurrence of certain qualifying transfers by Newtek to third parties. In addition to the Acquisition Closing Consideration, Newtek is entitled to earn-out payments under certain circumstances. For more information, see the Note 3, “Acquisition” below. In connection with the Acquisition, the Company incurred professional fees of $0.3 million for the ~~three~~six months ended ~~March~~June 3130, ~~2025~~ 2025 and $1.8 million for the year ended December 31, 2024. These amounts are included in general and administrative expenses.

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Divestiture

On the Closing Date and prior to the Acquisition Closing, the Company completed the sale to Meteor Mobile Holdings, Inc., a Delaware corporation (“Meteor Mobile”), of its telecommunications services provider, “Vumber”, as well as its “Paltalk” and “Camfrog” applications and certain assets and liabilities related to such services provider and applications (the “Transferred Assets,” and such sale, the “Divestiture,” and, together with the Acquisition, the “Transactions”) pursuant to that certain Asset Purchase Agreement, dated November 7, 2024, by and among the Company, its wholly owned subsidiaries Paltalk Holdings, Inc., Paltalk Software, Inc., Camshare, Inc., A.V.M. Software, Inc. and Vumber, LLC (collectively, the “Sellers”), and Meteor Mobile. As a result of the Divestiture, the Company is no longer engaged in the business of providing video-based, live streaming, virtual camera and telecommunications software to consumers, as and to the extent such businesses were previously conducted by the Company pursuant to the “Vumber,” “Paltalk” and “Camfrog” applications. In addition, prior to the Acquisition Closing, the Company ceased all operations of its “Tinychat” service and application. The consideration delivered by Meteor Mobile to the Company at the closing of the Divestiture consisted of (i) $1,350,000 in cash and (ii) the assumption of all of the liabilities of the Sellers arising out of, or relating to, the Business or the Transferred Assets, other than certain excluded liabilities (the “Divestiture Closing Consideration”). In connection with the Divestiture, the Company is entitled to earn-out payments under certain circumstances. For more information, see the Note 6, “Discontinued Operations” below.

Discontinued Operations

During the year ended December 31, 2024, the Transferred Assets met the criteria for classification as assets held for sale and discontinued operations as the Company received stockholder approval of the sale of its Transferred Assets at its special meeting of stockholders held on December 30, 2024. As such, assets and liabilities related to the Transferred Assets are presented as held for sale/discontinued operations on the consolidated balance sheet as of December 31, 2024 and the results of operations are presented as discontinued operations on the consolidated statement of operations for the three and six months ended ~~March~~June 3130, 2024. On January 2, 2025, the Company completed the Divestiture as described above.

Employee Retention Tax Credit

Under the provisions of the extension of the Coronavirus Aid, Relief, and Economic Security Act, the Company was eligible for a refundable employee retention tax credit (the “ERTC”) subject to certain criteria. During the year ended December 31, 2023, the Company applied for the ERTC and recorded a receivable in the amount of $343,045, net of related costs. As of ~~March~~June 3130, 2025 and December 31, 2024, the remaining balance due to the Company was $114,212, which was included on the condensed consolidated balance sheet as a receivable.

Basis of Presentation

The condensed consolidated financial statements included in this report have been prepared on a going concern basis in accordance with generally accepted accounting principles in the United States (“GAAP”) and the rules and regulations of the Securities and Exchange Commission (the “SEC”) for interim financial information. The Company has not included certain information and notes required by GAAP for complete financial statements pursuant to those rules and regulations, although it believes that the disclosure included herein is adequate to make the information presented not misleading. The condensed consolidated financial statements contained herein should be read in conjunction with the Company’s audited consolidated financial statements and the related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 24, 2025 (the “Form 10-K”).

In the opinion of management, the accompanying unaudited condensed consolidated financial information contains all normal and recurring adjustments necessary to fairly present the condensed consolidated balance sheets and statements of operations, cash flows and changes in stockholders’ equity of the Company for the interim periods presented. The Company’s historical results are not necessarily indicative of future operating results, and the results for the three months ended March 31, 2025 are not necessarily indicative of results for the year ending December 31, 2025, or for any other period.

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

In the opinion of management, the accompanying unaudited condensed consolidated financial information contains all normal and recurring adjustments necessary to fairly present the condensed consolidated balance sheets and statements of operations, cash flows and changes in stockholders’ equity of the Company for the interim periods presented. The Company’s historical results are not necessarily indicative of future operating results, and the results for the three and six months ended June 30, 2025 are not necessarily indicative of results for the year ending December 31, 2025, or for any other period.

2. Summary of Significant Accounting Policies

During the three and six months ended ~~March~~June 3130, 2025, there were no significant changes made to the Company’s significant accounting policies.

For a detailed discussion about the Company’s significant accounting policies, see the Form 10-K.

Recently Issued Accounting Standards

In ~~November 2024~~December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) ~~2024~~2023-0309, ~~Disaggregation~~Improvements to of Income ~~Statement~~Tax ~~Expenses. The~~Disclosures ~~new~~(“ASU ~~standard~~2023-09”), which requires ~~entities~~more todetailed ~~disclose~~income ~~additional~~tax ~~information~~disclosures. ~~about~~The ~~certain~~guidance ~~expenses,~~requires entities ~~such~~to asdisclose ~~purchases~~disaggregated ofinformation ~~inventory,~~about ~~employee compensation,~~their ~~depreciation,~~effective ~~intangible~~tax ~~asset~~rate ~~amortization,~~reconciliation as well as ~~selling~~expanded ~~expenses~~information ~~included~~on ~~in commonly presented expense captions~~income ontaxes ~~the~~paid ~~income~~by ~~statement~~jurisdiction. The ~~FASB~~disclosure ~~further~~requirements ~~clarified~~will ~~the~~be ~~effective~~applied ~~date~~on ina ~~January~~prospective ~~2025~~basis, with the ~~issuance~~option ofto ~~ASU~~apply ~~2025-01,~~them ~~Income Statement~~retrospectively. -The ~~Reporting~~standard ~~Comprehensive~~is ~~Income~~effective -for ~~Expense~~annual ~~Disaggregation~~periods ~~Disclosures~~beginning ~~(Subtopic~~after ~~220-40):~~December ~~Clarifying~~15, ~~the~~2024, ~~Effective~~with ~~Date~~early adoption permitted. ~~The~~We ~~ASU~~are iscurrently evaluating ~~effective~~the ~~for~~impact ~~fiscal~~of ~~years~~ASU ~~beginning~~2023-09 ~~after~~on ~~December~~our ~~15,~~annual ~~2026,~~income ~~and~~tax ~~interim~~disclosures. ~~periods~~We ~~beginning~~expect ~~after~~the ~~December~~standard ~~15,~~will ~~2027.~~expand ~~Companies~~the ~~have~~disclosures ~~the~~provided in our annual ~~option~~financial tostatements, ~~apply~~particularly ~~this~~in ~~guidance~~the ~~either~~rate onreconciliation aand ~~retrospective~~cash ortaxes ~~prospective~~paid ~~basis~~sections, ~~and~~but ~~early~~do not anticipate that adoption iswill ~~permitted.~~have a ~~The~~material ~~Company~~effect ison ~~currently evaluating~~our ~~this~~consolidated ~~guidance~~results toof ~~determine~~operations, ~~the~~financial ~~impact~~position, itor ~~may~~cash ~~have~~flows. onWe ~~its~~plan ~~consolidated~~to ~~financial~~adopt ~~statements~~ASU ~~and~~2023-09 ~~related~~for ~~disclosures~~the annual period ending December 31, 2025.

~~Cash~~In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses. The new standard requires entities to disclose additional information about certain expenses, such as purchases of inventory, employee compensation, depreciation, intangible asset amortization, as well as selling expenses included in commonly presented expense captions on the income statement. The FASB further clarified the effective date in January 2025 with the issuance of ASU 2025-01, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date. The ASU is effective for fiscal years beginning after December 15, 2026, and ~~Cash~~interim ~~Equivalents~~periods beginning after December 15, 2027. Companies have the option to apply this guidance either on a retrospective or prospective basis, and early adoption is permitted. The Company is currently evaluating this guidance to determine the impact it may have on its consolidated financial statements and related disclosures.

~~The Company considers all highly liquid investments with an original maturity of three months or less at the date of purchase to be cash equivalents.~~ Cash and cash equivalents consist of cash on deposit with banks and money market funds as well as certificate of deposits to satisfy the depository requirement in the Loan Agreements (as defined and discussed in Note 13). The Company maintains cash in bank accounts which, atCash ~~times,~~Equivalents may exceed federally insured limits. As part of its cash management process, the Company periodically reviews the relative credit standing of these banks. The Company has not experienced any losses in such accounts and ~~periodically~~Restricted ~~evaluates the credit worthiness of the financial institutions and has determined the credit exposure to be negligible.~~Cash

The Company considers all highly liquid investments with an original maturity of three months or less at the date of purchase to be cash equivalents. Cash and cash equivalents consist of cash on deposit with banks and money market funds. The Company maintains a certificate of deposit to satisfy the depository requirement in the Loan Agreements (as defined and discussed in Note 13). The Company maintains cash in bank accounts which, at times, may exceed federally insured limits. As part of its cash management process, the Company periodically reviews the relative credit standing of these banks. The Company has not experienced any losses in such accounts and periodically evaluates the credit worthiness of the financial institutions and has determined the credit exposure to be negligible.

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Accounts Receivable, net of allowance

Accounts receivable represents amounts owed to the Company by third parties for technology services and related residuals. The Company generally records a receivable when revenue is recognized as the timing of revenue recognition may differ from the timing of payment from customers. Payment terms and conditions vary by contract, although terms generally include a requirement of payment within 30 to 60 days. The Company’s accounts receivables do not bear interest and are recorded at the invoiced amount for those with unconditional rights to consideration. Account receivables are presented net of an allowance for credit loss on the condensed consolidated balance sheet for any potentially uncollectible accounts under the current expected credit loss model.

Segment Reporting

The Company reports its segment information to reflect the manner in which the chief operating decision maker (the “CODM”) reviews and assesses performance. The Company’s Chief Executive Officer, President and Chief Operating Officer have joint responsibility as the CODM and review and assess the performance of the Company as a whole.

The primary financial measures used by the CODM to evaluate performance and allocate resources are net income (loss) and operating income (loss). The CODM uses net income (loss) and operating income (loss) to evaluate the performance of the Company’s ongoing operations and as part of the Company’s internal planning and forecasting processes. Information on net income (loss) and operating income (loss) is disclosed in the Consolidated Statements of Operations. Segment expenses and other segment items are provided to the CODM on the same basis as disclosed in the Consolidated Statements of Operations.

The CODM does not evaluate performance or allocate resources based on segment assets, and therefore such information is not presented in the notes to the financial statements. The Company is a single-segment business.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Future events and their effects cannot be determined with absolute certainty. Therefore, the determination of estimates requires the exercise of judgment. Actual results inevitably will differ from those estimates, and such differences may be material to the financial statements. The most significant accounting estimates inherent in the preparation of the Company’s financial statements include impairments and fair value estimates for assets acquired in business combinations and assessment of useful lives of acquired intangible assets. The Acquisition related fair values and estimates were based on a number of factors, including a valuation by an independent third party. The Company also uses a Black Scholes model for estimates in calculating share-based compensation.

Revisions to the Company’s estimates may result in increases or decreases to revenues and income and are reflected in the condensed consolidated financial statements in the periods in which they are first identified. If the Company’s estimates indicate that a contract loss will be incurred, a loss provision is recorded in the period in which the loss first becomes probable and can be reasonably estimated. Contract losses are the amount by which the estimated costs of the contract exceed the estimated total revenue that will be generated by the contract and are included in cost of revenues in the Company’s condensed consolidated statements of operations. There were no contract losses for the periods presented.

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Business Combinations

The Company accounts for business combinations in accordance with the provisions of Accounting Standards and Codifications (“ASC”) Topic 805, Business Combinations. Business combinations are accounted for using the acquisition method, whereby the consideration transferred is allocated to the net assets acquired based on their respective fair values measured on the acquisition date. The difference between the fair value of these assets and the purchase price is recorded as goodwill. Transaction costs other than those associated with the issue of debt or equity securities, and other direct costs of a business combination are not considered part of the business acquisition transaction and are expensed as incurred.

Revenue Recognition

Following the Transactions, the Company’s revenue is measured based on the consideration specified in a contract with a customer. The Company’s contracts with its customers often include promises to transfer multiple products and services. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgment. When a cloud-based service includes both on-premises software licenses and cloud services, judgment is required to determine whether the software license is considered distinct and accounted for separately, or not distinct and accounted for together with the cloud service and recognized over time. Certain cloud services depend on a significant level of integration, interdependency, and interrelation between the desktop applications and cloud services, and are accounted for together as one performance obligation. Revenue from cloud services is recognized ratably over the period in which the cloud services are provided. The Company otherwise recognizes revenue when it satisfies a performance obligation by transferring control of a product or service or by arranging for the sale of a vendor’s products or service to a customer.

The Company recognizes revenue from sale of services as they perform the underlying services, typically based on time and materials basis based upon hours incurred for the performance completed to date for which the Company has the right to consideration. The Company recognizes revenue on sales of goods at a point in time when customer takes control of goods, which typically occurs when title and risk of loss have passed to the customer. In most cases, the Company serves as principal; therefore it recognizes revenue on a gross basis for each of the Company’s services and product offerings principally because the Company is primarily responsible for fulfilling the promise to provide specified goods or service, and the Company has discretion in establishing the price of specified good or service. When the Company serves as an agent, it recognizes revenue on a net basis.

The Company classifies its right to consideration in exchange for deliverables as either a receivable or a contract asset (unbilled receivable). A receivable is a right to consideration that is unconditional (i.e., only the passage of time is required before payment is due). For example, the Company recognizes a receivable for revenue related to the Company’s transaction or volume-based contracts when earned regardless of whether amounts have been billed. Such receivables are presented in accounts receivable, net in the Company’s consolidated balance sheets. The Company maintains an allowance for credit losses to provide for the estimated amount of receivables that may not be collected. The allowance is based upon an assessment of customer creditworthiness, historical payment experience, the age of outstanding receivables, judgment, and other applicable factors.

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

A contract asset is a right to consideration that is conditional upon factors other than the passage of time. Contract assets are presented in “current and other assets” in the Company’s consolidated balance sheets and primarily relate to unbilled amounts on fixed-price contracts utilizing the output method of revenue recognition. The Company’s contract assets and liabilities are reported at the end of each reporting period. The difference between the opening and closing balances of the contract assets and deferred revenue primarily results from the timing difference between performance obligations and the customer’s payment. The Company receives payments from customers based on the terms established in their contracts, which may vary generally by contract type.

8The Company’s contract assets and liabilities are reported in a net position on a contract-by-contract basis at the end of each reporting period.

The Company’s contract assets and liabilities are reported in a net position on a contract-by-contract basis at the end of each reporting period. The difference between the opening and closing balances of the contract assets and deferred revenue primarily results from the timing difference between performance obligations and the customer’s payment. The Company receives payments from customers based on the terms established in their contracts, which may vary generally by contract type.

The Company sells hardware and software products on both a stand-alone basis without any services and as a solution bundled with services. When the Company provides a combination of hardware and software products with the provision of services, the Company separately identifies its performance obligations under the contract and the hardware and/or software products or services that will be provided. The total transaction price for an arrangement with multiple performance obligations is allocated at contract inception to each performance obligation in proportion to the stand-alone selling price of the hardware or software. The selling price is the price at which the Company would sell a promised good or service separately to a customer. The Company estimates the price based on observable inputs, including direct labor hours and allocatable costs, or uses observable stand-alone prices when they are available. The Company’s professional services include the design and implementation of a wide range of IT products and services. Such services are typically provided by us or third-party subcontractor vendors on a stand-alone basis.

Subscription Revenue

The Company also generates subscription revenue from monthly premium subscription services from sales of its ManyCam software. Subscription revenues are presented net of refunds, credits, and known and estimated credit card chargebacks. During the three and six months ended ~~March~~June 3130, 2025 and 2024, subscriptions were offered in in durations of twelve-month and twenty four-month terms. All subscription fees, however, are paid by credit card at the origination of ~~the~~ the subscription regardless of the term of the subscription. Revenues from multi-month subscriptions are recognized on a straight-line ~~basis~~ basis over the period where the service is offered to the customer, indicated by length of the subscription term purchased. The unearned ~~portion~~ portion of subscription revenue is presented as “deferred revenue” in the accompanying condensed consolidated balance sheets.

Intangible Assets

Intangible assets include intellectual property either owned by the Company or to which the Company has a license. Intangible assets acquired in a business combination are recognized at fair value using generally accepted valuation methods deemed appropriate for the type of intangible asset acquired. The Company’s intangible assets include patents, internally developed software, intellectual property (trade names, trademarks and URLs) and subscriber relationships/customer lists.

910

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

The Company’s intangible assets represent definite lived intangible assets, which are being amortized on a straight-line basis over their estimated useful lives as follows:

Patents		20 years
Trade names, trademarks, product names, URLs		5-10 years
Internally developed software		5-7 years
Non-compete agreements		3 years
Subscriber/customer relationships		3-12 years
Order Backlog		1 year

The Company reviews intangible assets for impairment whenever events or changes in business circumstances indicate that the carrying amount of the assets might not be recoverable. Factors that the Company considers in deciding when to perform an impairment review include significant underperformance of the business in relation to expectations, significant negative industry or economic trends, and significant changes or planned changes in the use of the assets. If an impairment review is performed to evaluate a long-lived asset for recoverability, the Company compares forecasts of undiscounted cash flows expected to result from the use and eventual disposition of the long-lived asset to its carrying value. An impairment loss would be recognized when estimated undiscounted future cash flows expected to result from the use of an asset are less than its carrying amount. The impairment loss would be based on the excess of the carrying value of the impaired asset over its fair value, determined based on discounted cash flows. No impairments were recorded on intangible assets as no impairment indicators were noted for the periods presented in these consolidated financial statements.

Goodwill

Goodwill is recorded when the purchase price paid for an acquisition exceeds the estimated fair value of the net identified tangible and intangible assets acquired. The Company evaluates its goodwill for impairment in accordance with ASC Topic 350, Intangibles - Goodwill and Other, by assessing qualitative factors to determine whether it is more likely than not (that is, a likelihood of more than 50 percent) that the fair value of a reporting unit is less than its carrying amount, including goodwill. The Company performs the quantitative goodwill impairment test, if, after assessing the totality of events or circumstances such as those described in paragraph ASC 350-20-35-3C(a) through (g), the Company determines that it was more likely than not that the fair value of a reporting unit is less than its carrying amount. An impairment charge is recognized for the amount by which the carrying amount exceeded the reporting unit’s fair value, limited to the total amount of goodwill related to the reporting unit.

The Company tests the recorded amount of goodwill for impairment on an annual basis on December 31 of each fiscal year or more frequently if there are indicators that the fair value of the goodwill exceeds its carrying amount. The Company has one reporting unit.

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Leases

The Company determines if an arrangement is, or contains, a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets, operating lease liabilities, current and operating lease liabilities, noncurrent in the Company’s consolidated balance sheets. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent its obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date (or acquisition date) based on the present value of lease payments over the lease term. As the Company’s leases do not provide an implicit rate, the Company uses an incremental borrowing rate based on the information available at the transition date and subsequent lease commencement dates in determining the present value of lease payments. This is the rate the Company would have to pay if borrowing on a collateralized basis over a similar term to each lease. The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments made under operating leases is recognized on a straight-line basis over the lease term.

Property and equipment

Property and equipment are stated at cost, less accumulated depreciation and amortization. Depreciation and amortization is calculated using the straight-line method over the estimated useful lives of those assets, as follows:

Computers and equipment		5 years
Website development		3 years
Furniture and fixtures		7 years

Repairs and maintenance costs are expensed as incurred.

Property and equipment is evaluated for recoverability whenever events or changes in circumstances indicate that the carrying amounts of the assets might not be recoverable. In evaluating an asset for recoverability, the Company estimates the future cash flow expected to result from the use and eventual disposition of the asset. If the expected future undiscounted cash flow is less than the carrying amount of the asset, an impairment loss, equal to the excess of the carrying amount over the fair value of the asset, is recognized. No impairment losses were recorded on property and equipment for the periods presented in these consolidated financial statements.

Fair Value Measurements

Fair value measurements affect the Company’s accounting for certain of its financial assets. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date and is measured according to a hierarchy that includes:

Level 1:

Observable inputs, such as quoted prices in active markets.

Level 2:

Inputs, other than quoted prices in active markets, that are observable either directly or indirectly. Level 2 assets and liabilities include debt securities with quoted market prices that are traded less frequently than exchange-traded instruments. This category includes U.S. government agency-backed debt securities and corporate-debt securities.

Level 3:

Unobservable inputs in which there is little or no market data.

In connection with the Acquisition, the Company recognized a non-current liability of $704,000 for the Earn-Out (as defined below). The Earn-Out Liability (as defined below) is classified as a Level 3 measurement for which fair value is derived from inputs that are unobservable and significant to the overall fair value measurement. The fair value of the Earn-Out Liability is estimated using a Monte Carlo simulation model that utilizes key assumptions including forecasted revenues and volatilities of the underlying financial metrics during the Earn-Out period. The Company assesses the fair value of the Earn-Out Liability at each reporting period. Any subsequent changes in the estimated fair value of the liability are reflected in selling, general and administrative expenses until the liability is settled.

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Concentration of Credit

As of ~~March~~June 3130, 2025, ~~three~~two of the Company’s ~~customers~~ customers had accounts receivable balances more than 10% of the total accounts receivable balance. ~~Newtek,~~The atwo ~~related~~customers ~~party,~~ represented 17 28% ofand 42%, of the ~~accounts~~June ~~receivable~~30, ~~balance~~2025 ~~and~~total ~~two~~accounts ~~other~~receivable ~~customers represented 15% and 14%~~balance, respectively. For the three and six months ended ~~March 31~~June 30, 2025, Newtek, a related party, and its affiliates represented 33% and 33% of total revenue.

3. Acquisition

On the Closing Date, the Company acquired NTS through a two-step merger process. As a result of the Acquisition, the Company acquired all of the issued and outstanding equity interests of NTS. The Acquisition was accounted for as a business combination using the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations.

The aggregate purchase price delivered by the Company to Newtek was $12,904,000, which consisted of (i) $4,000,000 in cash and (ii) 4,000,000 shares of Series A Preferred Stock, which had a fair value of $8,200,000 on the Closing Date. Newtek is also entitled to earnout payments under certain circumstances of up to $5,000,000 (the “Earn-Out” or “Earn-Out Liability”) based on the Company’s achievement of certain cumulative average adjusted EBITDA thresholds for the 2025 and 2026 fiscal years, which had a fair value of $704,000 on the Closing Date. The Company financed the cash portion of the purchase price using existing cash on-hand.

The Series A Preferred Stock will automatically convert into one share of the Company’s common stock, par value $0.001 per share (subject to certain customary anti-dilution adjustments), upon the occurrence of certain qualifying transfers by Newtek to third parties. The Earn-Out may be paid, in the Company’s sole discretion, in cash, in shares of Series A Preferred Stock (the “Acquisition Earn-Out Stock Consideration”) or in a combination thereof. Pursuant to the Acquisition Agreement, to the extent that all or a portion of the Acquisition Earn-Out Amount is paid in shares of Series A Preferred Stock, the number of shares of Series A Preferred Stock to be issued to Newtek will be calculated based on the average of the daily volume weighted average prices of the Company’s common stock during each trading day during a 60 calendar-day period ending on December 31, 2026; provided, that in no event shall such price be less than $1.00.

Pursuant to the Acquisition Agreement, if the issuance of the Acquisition Earn-Out Stock Consideration would cause Newtek’s “total equity” (as calculated under the Bank Holding Company Act of 1956, as amended (the “BHCA”), and as implemented and interpreted by the Board of Governors of the Federal Reserve System) in the Company to exceed one-third of the Company’s total equity (the “Total Equity Cap”), then the number of shares of Series A Preferred Stock issuable as Acquisition Earn-Out Stock Consideration will be adjusted so that the Company will issue to Newtek the maximum number of shares of Series A Preferred Stock that would not cause Newtek’s total equity to exceed the Total Equity Cap, with a corresponding increase to the Acquisition Earn-Out Amount paid in cash.

The Company recorded a non-current liability of $704,000 for the fair value of the contingent consideration related to the expected Earn-Out. The Earn-Out Liability is classified as a Level 3 measurement for which fair value is derived from inputs that are unobservable and significant to the overall fair value measurement. The fair value of such Earn-Out Liability is estimated using a Monte Carlo simulation model that utilizes key assumptions including forecasted average EBITDA and volatilities of the underlying financial metrics during the Earn-Out periods.

Under the acquisition method of accounting, the assets acquired and liabilities assumed were recorded at their fair values as of the Closing Date. The fair values of intangible assets were based on valuations using various income approaches and methods, such as the multi-period excess earnings method, relief from royalty method, etc., which require the use of significant estimates and assumptions, including estimating future cash flows and developing appropriate discount rates. The excess of the purchase price over the tangible assets, identifiable intangible assets and assumed liabilities was recorded as goodwill. The results of NTS have been included in the Company’s single-segment business.

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

The fair value of all the acquired identifiable assets and liabilities summarized below are based on preliminary valuations and are subject to change as the Company obtains additional information during the acquisition measurement period. The purchase price allocation as of the Closing Date was as follows:

Assets acquired:

Accounts receivable	$	3,535,343
Prepaid expenses and other current assets		129,233
Property and equipment, net		738,046
Operating lease right-of-use asset		212,452
Intangible assets		7,910,000
Other assets		998,228
Total assets acquired		13,523,302
Liabilities assumed:
Accounts payable		46,692
Accrued expenses and other current liabilities		370,059
Operating lease liabilities		212,452
Deferred revenue		3,450,000
Deferred tax liability		2,056,600
Total liabilities assumed		6,135,803
Total identifiable net assets acquired		7,387,499
Total purchase price		12,904,000
Goodwill	$	5,516,501

The preliminary purchase price allocation resulted in goodwill of $5,516,501, which will be deductible for income tax purposes. The resulting amount of goodwill is attributed to expected synergies from cross-sale opportunities and future growth. Intangible assets of $7,910,000 include customer relationships of $5,275,000, order backlog of $438,000, and trademarks and trade names of $2,197,000, which are being amortized on a straight-line basis, over weighted-average useful lives of 8 years, 1 year, and 8 years, respectively.

After the closing of the Acquisition, and in the normal course of business, certain amounts were due to the Company by Newtek and its affiliates. For the three and six months ended ~~March 31,~~June 30, 2025, sales to Newtek and its affiliates totaled $1,~~794~~907,~~953~~574 and $3,702,527 respectively. Included in accounts receivable at June 30, 2025 was $28,145 due from Newtek and its affiliates.

In connection with the Acquisition, the Company entered into a referral arrangement with Newtek pursuant to which Newtek will refer potential clients to the Company for a fee. The referral arrangement with Newtek is terminable by either the Company or Newtek at any time. The Company paid Newtek and its affiliates $79,521 and $155,704 for the three and six months ended June 30, 2025, respectively, in connection with these agreements.

Supplemental Pro Forma Information

The following unaudited pro forma consolidated financial information reflects the results of operations of the Company for the three and six months ended ~~March~~June 3130, 2024 as if the Acquisition had occurred as of January 1, 2024 and gives effect to transactions that are directly attributable to the Acquisition. These amounts are based on financial information of NTS and are not necessarily indicative of what the Company’s operating results would have been had the Acquisition taken place on the date presented, nor is it indicative of the Company’s future operating results. As the Acquisition occurred on January 2, 2025, the Company’s results of operations for the three and six months ended ~~March~~June 3130, 2025 include those results attributable to the acquired operations of NTS.

	For the Three Months Ended March 31, 2024
	For the Three Months Ended			For the Six Months Ended
Total Revenue	$	7,309,337
	June 30, 2024
Net Income from Continuing Operations	$	81,179
Total Revenue	$	6,312,058		$	13,621,395
Net Income from Continuing Operations	$	(195,031	)	$	(113,851	)

The pro forma adjustments for the ~~period~~periods presented include additional amortization expense related to the fair value of the acquired intangible assets as if such assets were acquired on January 1, 2024.

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

4. Property and Equipment, net

Property and equipment consisted of the following for the periods presented:

	For the Three Months Ended March 31, 2025 (unaudited)			For the Year Ended December 31, 2024
	For the Six Months Ended June 30, 2025 (unaudited)			For the Year Ended December 31, 2024
Computer equipment	$	169,121		$	--
Software		590,613			--
Datacenter software		50330,~~379~~528			--
Servers		66,838			--
Total property and equipment		~~876~~1,~~951~~157,100			--
Less: Accumulated depreciation		(~~244~~366,~~881~~420	)		--
Total property and equipment, net	$	~~632~~790,~~070~~680		$	--

Depreciation expense, for the three ~~months~~and ~~ended~~six months ~~March~~ended 31June 30, 2025 ~~and 2024~~ was $~~105~~121,~~976~~539 and $0227,515, respectively.

The Company only holds property and equipment in the United States.

5. Intangible Assets, Net

Intangible assets, net consisted of the following at ~~March~~June 3130, 2025 and December 31, 2024:

	March 31, 2025 (unaudited)*							December 31, 2024
	June 30, 2025 (unaudited)*							December 31, 2024
	Gross					Net		Gross					Net
	Carrying		Accumulated			Carrying		Carrying		Accumulated			Carrying
	Amount		Amortization			Amount		Amount		Amortization			Amount
Patents	$	50,000	$	(3940,~~375~~000	)	$	10,~~625~~000	$	50,000	$	(38,750	)	$	11,250
Trade names, trademarks product names, URLs		2,664,425		(~~266~~361,~~186~~343	)		2,~~398~~303,~~239~~082		1,022,425		(726,028	)		296,397
Internally developed software		2,190,006		(~~879~~957,~~480~~695	)		1,~~310~~232,~~526~~311		4,180,005		(2,791,266	)		1,388,739
Subscriber/customer relationships		6,549,101		(1,~~382~~650,~~275~~889	)		54,~~166~~898,~~826~~212		3,553,102		(3,366,707	)		186,395
Order Backlog		438,000		(~~109~~219,~~500~~000	)		~~328~~219,~~500~~000		--		--			--
Total intangible assets	$	11,891,532	$	(23,~~676~~228,~~816~~927	)	$	98,~~214~~662,~~716~~605	$	8,805,532	$	(6,922,751	)	$	1,882,781

* Amounts at ~~March~~June 3130, 2025 reflect the Company’s intangible assets following the Acquisition and Divestiture.

Amortization expense for the three ~~months~~and ~~ended~~six months ~~March~~ended 31June 30, 2025 was $~~578~~552,~~065~~111, and $1,130,176, respectively, as compared to $205,583 and $411,166, respectively, for the three and six months ended ~~March~~June 3130, 2024. The aggregate amortization expense for each of the next five years and thereafter is estimated to be $1943,~~495,892~~ 781 in 2025, $1,449,562 in 2026, 2027 and 2028, $1,235,295 in 2029 and $2,134,843 thereafter.

1315

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

6. Discontinued Operations

On January 2, 2025, the Company completed the Divestiture. The consideration delivered by Meteor Mobile to the Company at the closing of the Divestiture consisted of (i) $1,350,000 in cash and (ii) the assumption of all of the liabilities of the Sellers arising out of, or relating to, the Business or the Transferred Assets, other than certain excluded liabilities. In addition to the Divestiture Closing Consideration, the Company is entitled to receive, with respect to each Earn-Out Period, as defined and described below, certain payments in cash based on the cash revenue, net of any refunds, received by Meteor Mobile that is attributable to the Business (such cash revenue, the “Legacy Business Revenue”), as follows:

●

from the six-month period beginning on July 1, 2025 and ending on December 31, 2025 (“Earn-Out Period 1”), an amount equal to (i) for any Legacy Business Revenue greater than or equal to $3,500,000 and less than $4,250,000, the amount of such Legacy Business Revenue multiplied by 0.30 plus (ii) for any Legacy Business Revenue greater than or equal to $4,250,000, the amount of such Legacy Business Revenue in excess of $4,250,000 multiplied by 0.40; and

●

from each of the twelve-month period beginning on January 1, 2026 and ending on December 31, 2026 (“Earn-Out Period 2”), the twelve-month period beginning on January 1, 2027 and ending on December 31, 2027 (“Earn-Out Period 3”), and the twelve-month period beginning on January 1, 2028 and ending on December 31, 2028 (“Earn-Out Period 4” and collectively with Earn-Out Period 1, Earn-Out Period 2 and Earn-Out Period 3, the “Earn-Out Periods”), an amount equal to (i) for any Legacy Business Revenue greater than or equal to $7,000,000 and less than $8,500,000, the amount of such Legacy Business Revenue multiplied by 0.30 plus (ii) for any Legacy Business Revenue greater than or equal to $8,500,000, the amount of such Legacy Business Revenue in excess of $8,500,000 multiplied by 0.40 (the aggregate amount, if any, earned during the Earn-Out Periods, the “Divestiture Earn-Out Amount”).

In the event of a change of control (as defined in the Divestiture Agreement) of Meteor Mobile during any of the Earn-Out Periods, the Company is entitled to receive an acceleration payment in cash, net of any Divestiture Earn-Out Amounts previously paid to us (the “Acceleration Payment”). If any of the Transferred Assets are sold independently from the other assets of Meteor Mobile, the Company will be entitled to (i) 50% of the aggregate consideration paid to Meteor Mobile for the Transferred Assets minus (ii) the aggregate amount of any Divestiture Earn-Out Amounts received by the Sellers by the date of the change of control, minus (iii) the aggregate amount of any Acceleration Payments previously paid through such date. If any of the Transferred Assets are sold contemporaneously with other assets of Meteor Mobile, the Company is entitled to (x) the aggregate consideration paid to Meteor Mobile for the Transferred Assets multiplied by the ratio of the trailing 12-month EBITDA of the Transferred Assets sold and the EBITDA of all assets sold minus (y) the aggregate amount of any Divestiture Earn-Out Amounts received by the Sellers by the date of the change of control, minus (z) the aggregate amount of any Acceleration Payments previously paid through such date. The minimum Acceleration Payment for the sale of “Paltalk,” “Camfrog” and “Vumber” is $1,650,000, $450,000 and $300,000, respectively, and the Acceleration Payments payable to the Company are capped at $5,000,000 in the aggregate.

As discussed above, during the year ended December 31, 2024, the Transferred Assets met the criteria for classification as assets held for sale and discontinued operations as the Company received stockholder approval of the sale of its Transferred Assets at its special meeting of stockholders held on December 30, 2024. Accordingly, the assets and liabilities related to the Transferred Assets are presented as discontinued operations as of December 31, 2024 and for the three and six months ended ~~March~~June 3130, 2024. There were no remaining assets and liabilities related to the Divestiture as of ~~March 31~~June 30, 2025 and no results of operations for the three and six months ended ~~March~~June 3130, 2025. The $3.8 million impairment loss associated with the Divestiture was recognized in the fourth quarter of 2024.

In the normal course of business, certain amounts were due to Meteor Mobile by the Company. These amounts are included in “other accrued liabilities” on the consolidated balance sheet at June 30, 2025 in the amount of $~~421~~371,~~622~~852.

~~The following table summarizes the operating results of the Transferred Assets for the period indicated:~~16

	Three Months Ended March 31, 2024 (unaudited)
Revenue
Subscription revenue	$	2,211,410
Advertising revenue		114,748
Total Revenue		2,326,158
Costs and expenses
Cost of revenue		757,439
Sales and marketing expense		175,569
Product development expense		1,150,332
General and administrative expense		-
Total Costs and Expenses		2,083,340
Income from discontinued operations		242,818
Income tax provision		(480,810	)
Net loss from discontinued operations	$	(237,992	)

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO ~~CONSOLIDATED~~CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

The following table summarizes the operating results of the Transferred Assets for the periods indicated:

	Three Months Ended June 30, 2024 (unaudited)			Six Months Ended June 30, 2024 (unaudited)
Revenue
Subscription revenue	$	1,861,491		$	4,072,901
Advertising revenue		91,725			206,473
Total Revenue		1,953,216			4,279,374

Costs and expenses
Cost of revenue		737,456			1,494,895
Sales, marketing and product development expense		1,147,339			2,283,845
General and administrative expense		191,430			380,825

Total Costs and Expenses		2,076,225			4,159,565

(Loss) Income from discontinued operations		(123,009	)		119,809
Income tax provision (expense)		481,911			1,101
Net income from discontinued operations	$	358,902		$	120,910

The following table summarizes the assets and liabilities of the Transferred Assets included in the consolidated balance sheets as of December 31, 2024, after recognition of the impairments described above and are included as assets and liabilities attributed to discontinued operations:

	As of December 31, 2024
Assets
Accounts receivable, net	$	72,925
Total current assets		72,925
Goodwill		2,663,229
Total Assets - discontinued operations	$	2,736,154

Liabilities
Accounts payable	$	311,506
Accrued expenses		116,532
Deferred revenue		1,596,199
Total Liabilities - discontinued operations	$	2,024,237

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

7. Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities consisted of the following for the periods presented:

	March 31,		December 31,
	June 30,		December 31,
	2025		2024
	~~(unaudited)~~	(unaudited)
Commissions, compensation, benefits and payroll taxes	$	1951,~~623~~246	$	151,500
Sales taxes		~~104~~115,~~250~~135		--
Amounts due to Meteor Mobile		~~421~~371,~~622~~852		--
Other accrued expenses		~~576~~521,~~183~~707		358,259
Total accrued expenses and other current liabilities	$	1,~~121~~059,~~678~~940	$	509,759

8. Income Taxes

The Company’s provision for income taxes consists of federal, foreign, and state taxes, as applicable, in amounts necessary to align the Company’s year-to-date tax provision with the effective rate that it expects to achieve for the full year. Each quarter the Company updates its estimate of the annual effective tax rate and records cumulative adjustments as necessary.

For the three and six months ended ~~March~~June 3130, 2025, ~~the~~ the Company recorded an income tax provision of $72,007, and an income tax benefit of $21,~~060~~988,~~065~~058, respectively which included a discrete tax benefit of $1,665,189 recorded during the three month period ended March 31, 2025 which primarily related to a partial ~~release~~ ofreversal of its valuation allowance as the Acquisition created a source of future taxable income allowing for the recognition of certain ~~deferred~~ deferred tax assets ~~due to the release of a portion of its valuation allowance~~. The effective tax rate for the ~~three~~six months ended ~~March 31~~June 30, 2025 was ~~164~~89.72% which differs from the statutory rate of 21% primarily related to ~~changes~~a reduction in the Company’s valuation allowance ~~due to the business combination accounting~~. The Company continues to conclude that its U.S. deferred tax assets are not realizable on a more-likely-than-not basis and maintains a full valuation allowance against such deferred tax assets.

For the three and six months ended ~~March~~June 3130, 2024, the Company recorded an income tax benefit of $~~598~~66,~~710~~208 and income tax provision of $532,502, respectively. The effective tax rate for the ~~three~~six months ended ~~March~~June 3130, 2024 was 19(70.30)%, which differs from the statutory ~~rate~~ rate of 21% ~~primarily~~as ~~relate~~a toresult ~~changes~~ in the ~~Company’s~~changes ~~valuation allowance, difference~~ in ~~foreign tax rates from~~ the U.S. ~~statutory~~ ~~rate~~valuation allowance and a mix of ~~21%~~earnings ~~and~~between ~~state~~the ~~and~~United ~~local~~States ~~taxes.~~and Canada. The Company ~~continues~~concluded ~~to conclude~~ that its U.S. deferred tax assets are not realizable on a more-likely-than-not basis and maintains a full valuation allowance against such deferred tax assets.

9. Stockholders’ Equity

~~The~~ Intelligent Protection Management Corp. ~~Amended~~ ~~and~~2025 ~~Restated 2011~~ Long-Term Incentive Plan (the “2011 Plan”) was terminated as to future awards on May 16, 2016. A total of 22,480 shares of the Company’s common stock may be issued pursuant to outstanding options awarded under the 2011 Plan; however, no additional awards may be granted under such plan. The Intelligent Protection Management Corp. 2016 Long-Term Incentive Plan (the “2016 Plan”) was adopted by the Company’s stockholders on May 16, 2016 and permits the Company to award stock options (both incentive stock options and non-qualified stock options), stock appreciation rights, restricted stock, restricted stock units, performance awards, dividend equivalent rights, and other stock-based awards and cash-based incentive awards to its employees (including an employee who is also a director or officer under certain circumstances), non-employee directors and consultants. The maximum number of shares of common stock that may be issued pursuant to awards under the 2016 Plan is 1,300,000 shares, 100% of which may be issued pursuant to incentive stock options. In addition, the maximum number of shares of common stock that may be issued under the 2016 Plan may be increased by an indeterminate number of shares of common stock underlying outstanding awards issued under the 2011 Plan that are forfeited, expired, cancelled or settled in cash. As of March 31, 2025, there were 494,429 shares available for future issuance under the 2016 Plan.

On May 8, 2025, at the Company’s 2025 annual meeting of stockholders (the “Annual Meeting”), the Company’s stockholders approved the Intelligent Protection Management Corp. 2025 Long-Term Incentive Plan (the “2025 LTIP”). As a result, the 2025 LTIP became effective on May 8, 2025. Concurrently with the adoption of the 2025 LTIP, the 2016 Plan (defined below) was terminated as to future awards. The 2025 Plan provides for the granting of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance awards, dividend equivalent rights, and other awards which may be granted singly, in combination, or in tandem, and which may be paid in cash, shares of common stock, other consideration, or any combination thereof. Subject to certain adjustments, the maximum aggregate number of shares of common stock that may be delivered pursuant to awards under the 2025 Plan is 1,200,000 shares, plus any Prior Plan Awards (as defined in the 2025 LTIP).

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

The Intelligent Protection Management Corp. Amended and Restated 2011 Long-Term Incentive Plan (the “2011 Plan”) was terminated as to future awards on May 16, 2016. As of June 30, 2025, a total of 22,480 shares of the Company’s common stock may be issued pursuant to outstanding options awarded under the 2011 Plan; however, no additional awards may be granted under such plan. The Intelligent Protection Management Corp. 2016 Long-Term Incentive Plan (the “2016 Plan”) was terminated as to future awards on May 8, 2025. As of June 30, 2025, a total of 643,609 shares of the Company’s common stock may be issued pursuant to outstanding options awarded under the 2016 Plan; however, no additional awards may be granted under such plan.

Stock Options

The following table summarizes the assumptions used in the Black-Scholes pricing model to estimate the fair value of the options granted during the ~~nine~~six months ended ~~March~~June 3130, 2025:

Expected volatility	124 – 146	~~136.8~~	%
Expected life of option (in years)	5.1 – 6.2	~~5.1 – 6.2~~
Risk free interest rate		4.4	%
Expected dividend yield		0.0	%

The expected life of the options is the period of time over which employees and non-employees are expected to hold their options prior to exercise. The expected life of options has been determined using the “simplified” method as prescribed by Staff Accounting Bulletin 110, which uses the midpoint between the vesting date and the end of the contractual term. The volatility of the Company’s common stock is calculated using the Company’s historical volatilities beginning at the grant date and going back for a period of time equal to the expected life of the award. The Company estimates potential forfeitures of stock awards and adjusts recorded stock-based compensation expense accordingly. The Company estimates pre-vesting forfeitures primarily based on the Company’s historical experience and is adjusts to reflect actual forfeitures as the stock-based awards vest.

The following table summarizes stock option activity during the ~~three~~six months ended ~~March~~June 3130, 2025:

				Weighted
				Average
	Number of			Exercise
	Options			Price
Stock Options:
Outstanding at January 1, 2025		618,898		$	3.04
Granted during the period		275,000			1.98
Cancelled/Forfeited, during the period		(4581,~~386~~982	)		24.5517
Expired, during the period		(3116,~~376~~104	)		23.5542
Outstanding at March 31, 2025		845,136		$	2.72
Outstanding at June 30, 2025		695,812		$	2.42
Exercisable at March 31, 2025		631,761		$	2.97
Exercisable at June 30, 2025		507,437		$	2.58

16At June 30, 2025, there was $252,991 of total unrecognized compensation expense related to stock options, which is expected to be recognized over a weighted average period of 2.5 years.

~~At March 31, 2025, there was $342,315 of total unrecognized compensation expense related to stock options, which is expected to be recognized over a weighted average period of 1.4 years.~~19

OnINTELLIGENT ~~March 31, 2025, the aggregate intrinsic value~~PROTECTION ofMANAGEMENT ~~stock options that were outstanding and exercisable was $16,920 and $16,920, respectively~~CORP. On March 31, 2024, the aggregate intrinsic value of stock options that were outstanding and exercisable was $423,850 and $259,295, respectively. The intrinsic value of stock options is calculated based on the exercise price of the underlying awards and the fair value of such awards as of the period-end date.

~~During~~NOTES ~~the~~TO ~~three~~CONDENSED ~~months ended March 31, 2025,~~CONSOLIDATED ~~the~~FINANCIAL Company granted stock options to members of the Board of Directors (the “Board”) to purchase an aggregate of 100,000 shares of common stock at a weighted average exercise price of $1.94 per share. The stock options vest in four equal quarterly installments on the last day of each calendar quarter in 2025 and have a term of ten years. During the three months ended March 31, 2025, the Company also granted options to employees to purchase an aggregate of 175,000 shares of common stock. These options vest in various tranches, ranging from equally over four years to fifty percent at grant date with the remaining balance vesting during the third quarter of fiscal 2025. The options have a term of ten years and have an exercise price of $2.01. The aggregate fair value for the options granted during the three months ended March 31, 2025 and 2024 was $545,550 and $72,240, respectively.STATEMENTS

Stock-based compensation expense for the Company’s stock options for the three months ended March 31, 2025 and 2024, totaled $167,629 and $59,311, respectively and is included in general and administrative expenses in the condensed consolidated statements of operations.(Unaudited)

On June 30, 2025, the aggregate intrinsic value of stock options that were outstanding and exercisable was $30,270 and $29,070, respectively. On June 30, 2024, the aggregate intrinsic value of stock options that were outstanding and exercisable was $423,850 and $259,295, respectively. The intrinsic value of stock options is calculated based on the exercise price of the underlying awards and the fair value of such awards as of the period-end date.

During the six months ended June 30, 2025, the Company granted stock options to members of the Board of Directors (the “Board”) to purchase an aggregate of 100,000 shares of common stock at a weighted average exercise price of $1.94 per share. The stock options vest in four equal quarterly installments on the last day of each calendar quarter in 2025 and have a term of ten years. During the six months ended June 30, 2025, the Company also granted options to employees to purchase an aggregate of 175,000 shares of common stock. These options vest in various tranches, ranging from equally over four years to fifty percent at grant date with the remaining balance vesting during the third quarter of fiscal 2025. The options have a term of ten years and have an exercise price of $2.01. The aggregate fair value for the options granted during the six months ended June 30, 2025 and 2024 was $545,550 and $72,240, respectively.

Stock-based compensation expense for the Company’s stock options for the three and six months ended June 30, 2025 totaled $77,760 and $ 245,389, respectfully. Stock-based compensation expense for the Company’s stock options for the three and six months ended June 30, 2024, totaled $32,250 and $91,561, respectively. The stock-based compensation expense is included in “general and administrative expenses” in the condensed consolidated statements of operations.

Series A Preferred Stock

On December 30, 2024, the Company filed with the Secretary of State of the State of Delaware the Certificate of Designations designating the Series A Preferred Stock (the “Certificate of Designations”), and establishing the preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends and other distributions, qualifications, or terms or conditions of redemption of the shares of Series A Preferred Stock. The total number of authorized shares of Series A Preferred Stock is 9,000,000 shares. On January 2, 2025, as partial consideration for the Acquisition, the Company issued 4,000,000 shares of Series A Preferred Stock.

Stock Repurchase Plan

On May 8, 2025, the Board approved a stock repurchase plan for up to $400,000 of the Company’s outstanding common stock (the “Stock Repurchase Plan”), which expires on the one-year anniversary of such date. Shares may be repurchased from time-to-time in open market transactions at prevailing market prices, in privately negotiated transactions or by other means in accordance with federal securities laws, including Rule 10b5-1 programs, and the Stock Repurchase Plan may be suspended or discontinued at any time. The actual timing, number and value of shares repurchased will be determined by a committee of the Board at its discretion and will depend on a number of factors, including the market price of the Company’s common stock, general market and economic conditions, alternative investment opportunities and other corporate considerations. As of June 30, 2025 104,600 shares of common stock had been repurchased by the Company pursuant to the Stock Repurchase Plan at an average price of $2.03 per share, or an aggregate of $212,798.

Charter Amendment

On May 8, 2025, at the Annual Meeting, the Company’s stockholders approved an amendment to the Company’s Certificate of Incorporation, as amended, to increase the Company’s shares of authorized common stock from 25,000,000 to 50,000,000. The amendment was filed with the Secretary of State of the State of Delaware on May 8, 2025.

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Treasury Shares

As of ~~March~~June 3130, 2025 and December 31, 2024, the Company had 746,563 and 641,963 shares of its common stock, respectively, classified as treasury shares on the Company’s ~~consolidated~~ consolidated balance sheets.

10. Net Income (Loss) Per Share

Basic earnings and net (loss) income per share are computed by dividing the net (loss) income available to common stockholders by the weighted average number of common shares outstanding during the period as defined by ASC Topic 260, Earnings Per Share. The Company applies the multiple-class method in calculating earnings per share. Earnings and losses are shared pro-rata between the multiple classes of shares. For 2025, the Company had two classes of stock, Series A Preferred Stock and common stock, that the calculations for weighted-average number of shares and earnings per share by class were based on. Diluted earnings per share is computed using the weighted average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the incremental common shares issuable upon the exercise of stock options (using the treasury stock method). To the extent stock options are antidilutive, they are excluded from the calculation of diluted loss per share. For the three months ended ~~March~~June 3130, 2025 and 2024, 845,136 and 763,736 of shares issuable upon the exercise of outstanding stock options, respectively, were not included in the computation of diluted net loss per share because their inclusion would be antidilutive.

The following table summarizes the net loss per share calculation for the periods presented:

	Three Months Ended						Six Months Ended
	March 31, (unaudited)
	June 30, (unaudited)						June 30, (unaudited)
	2025			2024			2025			2024
Net loss from continuing operations	$	~~808~~(1,~~530~~050,028	)	$	(~~254~~1,~~315~~293,053	)	$	(241,498	)		(1,547,368	)
Net loss from discontinued operations	$	--		$	(237,992	)
Net income from discontinued operations	$	--		$	358,902		$	--			120,910
Net income (loss) – basic and diluted	$	808,530		$	(492,307	)
Net loss – basic and diluted	$	(1,050,028	)	$	(934,151	)	$	(241,498	)		(1,426,458	)
Weighted average shares outstanding – basic		13,192,543			9,222,157
Weighted average shares outstanding – basic and diluted		13,201,658			9,222,157			13,197,125			9,222,157
Weighted average shares outstanding – diluted		13,192,543			9,222,157
Per share data:
Basic and diluted from continuing operations	$	(0.08	)	$	(0.14	)	$	(0.02	)	$	(0.17	)
Basic and diluted from discontinued operations		--		$	0.04			--		$	0.02
Basic and diluted from operations	$	(0.08	)	$	(0.10	)	$	(0.02	)	$	(0.15	)

Per share data:
	Three Months Ended
Basic from continuing operations	$	0.06		$	(0.03	)
	June 30, 2025 (unaudited)
Diluted from continuing operations	$	0.06		$	(0.03	)
		Series A Preferred Stock			Common Stock
Basic from discontinued operations	$	--		$	(0.02	)
Allocation of net loss	$	(318,150	)	$	(731,878	)
Diluted from discontinued operations	$	--		$	(0.02	)
Weighted average shares outstanding – basic and diluted		4,000,000			9,201,658
Basic from operations	$	0.06		$	(0.05	)
Net loss per share – basic and diluted	$	(0.08	)		(0.08	)
Diluted from operations	$	0.06		$	(0.05	)

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

		Six Months Ended
		June 30, 2025 (unaudited)
		Series A Preferred Stock			Common Stock
Allocation of net loss	$	(72,793	)	$	(168,705	)
Weighted average shares outstanding – basic and diluted		3,977,901			9,219,225
Net loss per share – basic and diluted	$	(0.02	)		(0.02	)

11. Leases

On April 9, 2021, the Company entered into a lease extension agreement with Jericho Executive Center LLC (“JEC”) for its office space at 30 Jericho Executive Plaza in Jericho, New York, which commenced on December 1, 2021. On May 28, 2024, the Company entered into an additional lease extension agreement with JEC, which extends the lease period by two years to November 30, 2026. Beginning on December 1, 2024, the monthly rent totaled $6,850 per month. The new extension gives the Company an option to terminate the second year in July 2025. ~~The~~ The Company’s monthly office rent payments under the lease are currently approximately $7,081 per month. As of ~~March~~June 3130, 2025, ~~the~~ the Company had no long-term leases that were classified as financing leases and did not have additional operating or financing leases ~~that~~ that had not yet commenced.

In connection with the Acquisition, as described in Note 3, the Company assumed an operating lease with IO New Jersey One, LLC (“Iron Mountain”) for a data center that includes office space and equipment located at 3003 Woodbridge Avenue, Edison, New Jersey. The lease with Iron Mountain expires on April 30, 2026, and will automatically renew thereafter for additional terms of one year each, unless either party provides the other party with written notice that it will not renew the lease within ninety days of the current term. The renewal options have not been included in the Company’s operating lease right-of-use asset and liability, as the Company is not reasonably certain to exercise such options as of ~~January~~June 230, 2025 ~~or March 31, 2025~~. The Company’s monthly rent payments under the lease are currently $17,767 per month.

18In connection with the Acquisition, the Company also assumed an operating lease with Aligned Data Centers (Phoenix) PropCo, LLC (“ADC”) for a data center that includes office and storage space located at 2500 W. Union Hills Drive, Phoenix Arizona. As of the Closing Date, the lease with ADC was set to expire on August 30, 2025, subject to automatically one-year renewals thereafter, unless either party provided a notice of non-renewal within six months of the current term. Since the Company was not reasonably certain to exercise such options, and the remaining lease term did not extend beyond twelve months of the Closing Date, the Company applied the short-term measurement and recognition exemption in ASC Topic 842, Leases as of January 2, 2025. On January 24, 2025, the Company entered into a lease extension agreement with ADC, which extends the lease period by two years to August 30, 2027. Since the lease extension agreement resulted in a lease term greater than twelve months, the Company recorded an operating lease right-of-use asset and liability on January 24, 2025, which includes the remaining lease term of approximately seven months and two-year extension term. The lease extension agreement modified the automatic renewal term from one year to two years, which has not been included in the Company’s operating lease right-of-use asset and liability, as the Company is not reasonably certain exercise such options as of June 30, 2025. The Company’s monthly rent payments under the lease are currently $53,853 per month.

In connection with the Acquisition, the Company also assumed an operating lease with Aligned Data Centers (Phoenix) PropCo, LLC (“ADC”) for a data center that includes office and storage space located at 2500 W. Union Hills Drive, Phoenix Arizona. As of the Closing Date, the lease with ADC was set to expire on August 30, 2025, subject to automatically one-year renewals thereafter, unless either party provided a notice of non-renewal within six months of the current term. Since the Company was not reasonably certain to exercise such options, and the remaining lease term did not extend beyond twelve months of the Closing Date, the Company applied the short-term measurement and recognition exemption in ASC Topic 842, Leases as of January 2, 2025. On January 24, 2025, the Company entered into a lease extension agreement with ADC, which extends the lease period by two years to August 30, 2027. Since the lease extension agreement resulted in a lease term greater than twelve months, the Company recorded an operating lease right-of-use asset and liability on January 24, 2025, which includes the remaining lease term of approximately seven months and two-year extension term. The lease extension agreement modified the automatic renewal term from one year to two years, which has not been included in the Company’s operating lease right-of-use asset and liability, as the Company is not reasonably certain exercise such options as of March 31, 2025. The Company’s monthly rent payments under the lease are currently $53,853 per month.22

AsINTELLIGENT ~~of March 31, 2025,~~PROTECTION ~~the~~MANAGEMENT ~~Company had no long-term leases that were classified as financing leases and did not have additional operating or financing leases that had not yet commenced~~CORP.

AsNOTES ofTO ~~March~~CONDENSED ~~31, 2025,~~CONSOLIDATED ~~the~~FINANCIAL Company had operating lease liabilities of approximately $1,684,120 (of which $805,022 is classified as short term liabilities and $879,098 is classified as long term liabilities) and operating lease right-of-use assets of approximately $1,692,698 (of which $882,568 is classified as a short term asset and $810,130 is classified as a long term asset) and all of which are included in the accompanying condensed consolidated balance sheets. STATEMENTS

Total rent expense for the three months ended March 31, 2025 was $185,628, of which $1,500 was sublease income. Total rent expense for the year ended March 31, 2024 was $20,841, of which $1,500 was sublease income. Rent expense is recorded under general and administrative expense in the consolidated statements of operations.(Unaudited)

As of June 30, 2025, the Company had no long-term leases that were classified as financing leases and did not have additional operating or financing leases that had not yet commenced.

As of June 30, 2025, the Company had operating lease liabilities of approximately $1,478,971 (of which $768,060 is classified as short-term liabilities and $710,911 is classified as long-term liabilities) and operating lease right-of-use assets of approximately $1,483,724, all of which are included in the accompanying condensed consolidated balance sheets.

Total rent expense for the three and six months ended June 30, 2025 was $226,833 and $453,666 respectively, of which $8,350 and $9,850, respectively, was sublease income. Total rent expense for the three and six months ended June 30, 2024 was $21,432, and $40,829, respectively, of which $1,500 and $3,000, respectively, was sublease income. Rent expense is recorded under general and administrative expense in the consolidated statements of operations.

The following table summarizes the Company’s operating leases for the periods presented:

	Three Months Ended						Six Months Ended
	March 31,
	June 30,						June 30,
	2025			2024			2025		2024
JEC Lease:
Total Leases:
Cash paid for amounts included in the measurement of operating lease liabilities:	$	20,550		$	20,841
Cash paid for amounts included in the measurement of operating lease liabilities	$	227,128		$	20,961		$	455,679	$	41,802
Weighted average assumptions:
Remaining lease term		0.7			0.9
Discount rate		2.3	%		2.3	%
Iron Mountain Lease:
Cash paid for amounts included in the measurement of operating lease liabilities:	$	53,301		$	--
Weighted average assumptions:
Remaining lease term		1.1			--
Discount rate		4.8	%		--
ADC Lease:
Cash paid for amounts included in the measurement of operating lease liabilities:	$	160,042		$	--
Weighted average assumptions:
Remaining lease term		2.4			--
Discount rate		4.8	%		--

As of March 31, 2025, future minimum payments under non-cancelable operating leases were as follows:

	At June 30, 2025			At December 31, 2024
Weighted average assumptions:
Remaining lease term		1.94			0.9
Discount rate		4.7	%		2.3	%

For the years ending December 31,	Amount
2025	$	660,770
2026		713,920
2027		392,347
Total		1,767,037
Less: present value adjustment		(82,917	)
Present value of minimum lease payments	$	1,684,120

INTELLIGENT PROTECTION MANAGEMENT CORP.

NOTES TO ~~CONSOLIDATED~~CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

As of June 30, 2025, future minimum payments under non-cancelable operating leases were as follows:

For the year ended December 31,:	Amount
2025	$	436,384
2026		713,920
2027		392,347

Total		1,542,651
Less: present value adjustment		(63,680	)
Present value of minimum lease payments	$	1,478,971
Current liability	$	768,060
Long term liability	$	710,911

12. Commitments and Contingencies

Cisco WebEx Patent Litigation

On July 23, 2021, a wholly owned subsidiary of the Company, Paltalk Holdings, Inc., filed a patent infringement lawsuit (the “Lawsuit”) against WebEx Communications, Inc., Cisco WebEx LLC, and Cisco Systems, Inc. (collectively, “Cisco”), in the U.S. District Court for the Western District of Texas (the “Court”). The Company alleged that certain of Cisco’s products have infringed U.S. Patent No. 6,683,858, and that the Company was entitled to damages.

On August 29, 2024, the jury awarded the Company $65.7 million (the “Award”) in a jury verdict in connection with the Lawsuit. On October 8, 2024, an order granting a motion for final judgment was entered into in the Court in connection with Lawsuit in favor of the Company in the amount of the Award and started the time for filing any post-trial motions or appeal.

The exact amount of the Award proceeds to be received by the Company (including any interest related thereto) will be determined based on a number of factors and will reflect the deduction of significant litigation-related expenses, including legal fees. Consequently, the Company estimates that it would receive no more than one third of the gross proceeds in connection with the Award, subject to post-trial proceedings (including any potential appellate proceedings by Cisco).

Cisco ManyCam Litigation

On March 7, 2025, Cisco Systems, Inc. and Cisco Technology, Inc. filed a complaint against the Company in the U.S. District Court for the District of Delaware, alleging that the Company’s ManyCam software has infringed U.S. Patent Nos. 8,830,293 and 8,941,708 and seeking damages and injunctive relief. The Company intends to vigorously defend itself against these claims. The Company has not recorded any liability for this matter as it does not believe a loss is probable, and it cannot estimate any reasonably possible loss or range of possible loss.

Legal Proceedings

The Company may be included in legal proceedings, claims and assessments arising in the ordinary course of business. The Company evaluates the need for a reserve for specific legal matters based on the probability of an unfavorable outcome and the reasonability of an estimable loss. No reserve was deemed necessary as of ~~March 31~~June 30, 2025.

2024

~~13.~~INTELLIGENT ~~Subsequent~~PROTECTION MANAGEMENT ~~Events~~CORP.

~~Business~~NOTES ~~Loan~~TO ~~Agreement~~CONDENSED ~~and Credit Agreement~~CONSOLIDATED ~~and~~FINANCIAL ~~Revolving Promissory Note~~ STATEMENTS

~~On April 10, 2025, the Company, Intelligent Protection LLC, a wholly owned subsidiary of the Company~~ (~~“IPM LLC” and, together with the Company, the “Borrowers”~~Unaudited), and Newtek Bank, National Association (“Newtek Bank”), a subsidiary of Newtek, entered into that certain business loan agreement and that certain credit agreement and revolving promissory note (together, the “Loan Agreements”), which provide for a secured revolving line of credit to the Borrowers in the maximum amount of $1,000,000 on the terms and conditions set forth in the Loan Agreements (the “Facility”). The obligations of the Borrowers under the Loan Agreements are secured by substantially all of the assets of the Borrowers.

13. Credit Agreement and Revolving Promissory Note

On April 10, 2025, the Company, Intelligent Protection LLC, a wholly owned subsidiary of the Company (“IPM LLC” and, together with the Company, the “Borrowers”), and Newtek Bank, National Association (“Newtek Bank”), a subsidiary of Newtek, entered into that certain business loan agreement and that certain credit agreement and revolving promissory note (together, the “Loan Agreements”), which provide for a secured revolving line of credit to the Borrowers in the maximum amount of $1,000,000 on the terms and conditions set forth in the Loan Agreements (the “Facility”). The obligations of the Borrowers under the Loan Agreements are secured by substantially all of the assets of the Borrowers. The Company has included in restricted cash a certificate of deposit in the amount of $1,014,714 to collateralize this line of credit.

The Facility will mature on April 10, 2026 (the “Maturity Date”), and all outstanding principal amounts and accrued and unpaid interest thereon shall be due and payable on such date unless the Facility is renewed or extended pursuant to the terms of the Loan Agreements. The Facility may be drawn from April 10, 2025 to the Maturity Date. As of the date of this Quarterly Report on Form 10-Q, no amounts were outstanding under the Facility.

The rate at which borrowings under the Loan Agreements bear interest is determined by applying the applicable monthly periodic rate (the “Monthly Periodic Rate”) to the average daily balance of the Facility multiplied by the number of days in the month. The applicable Monthly Periodic Rate equals (i) the Annual Percentage Rate (defined below) (a) divided by 360, (b) multiplied by 365, and (c) divided by 12 (monthly). The Annual Percentage Rate is subject to change from time to time based on the rate index published by Newtek Bank plus a margin of 2.00%; provided, however, that in no event will the Annual Percentage Rate be less than 6.07%, nor will the Annual Percentage Rate exceed the maximum rate allowed by applicable law (the “Annual Percentage Rate”).

~~Stock~~14. ~~Repurchase~~Subsequent ~~Plan~~Events

~~On May 8, 2025, the Board approved a stock repurchase~~ ~~plan~~Management ~~for~~has upevaluated tosubsequent ~~$400,000~~events ofor ~~the~~transactions ~~Company’s~~occurring ~~outstanding~~through ~~common stock (~~the ~~“Stock~~date ~~Repurchase Plan”), which expires on~~ the ~~one-year~~ ~~anniversary~~condensed ofconsolidated ~~such~~financial ~~date. Shares may be repurchased from time-to-time in open market transactions at prevailing market prices,~~statements inwere ~~privately~~issued ~~negotiated transactions or by other means in accordance with federal securities laws, including Rule 10b5-1 programs,~~ and ~~the~~ ~~Stock Repurchase Plan may be suspended or discontinued at any time. The actual timing, number and value of shares repurchased will be~~ determined bythat a committee of the Board at its discretion and will depend on a number of factors, including the market price of the Company’s common stock, general market and economic conditions, alternative investment opportunities and other corporate considerations. As of the date of this report, no ~~shares~~events ofor ~~common~~transactions ~~stock~~are ~~had~~required ~~been repurchased by the Company pursuant~~ to ~~the~~be ~~Stock~~disclosed ~~Repurchase Plan~~herein.

~~Charter Amendment~~ 25

On May 8, 2025, at the Company’s 2025 annual meeting of stockholders (the “Annual Meeting”), the Company’s stockholders approved an amendment to the Company’s Certificate of Incorporation, as amended, to increase the Company’s shares of authorized common stock from 25,000,000 to 50,000,000. The amendment was filed with the Secretary of State of the State of Delaware on May 8, 2025.

Intelligent Protection Management Corp. 2025 Long-Term Incentive Plan

On May 8, 2025, at Annual Meeting, the Company’s stockholders approved the Intelligent Protection Management Corp. 2025 Long-Term Incentive Plan (the “2025 LTIP”). As a result, the 2025 LTIP became effective on May 8, 2025. Concurrently with the adoption of the 2025 LTIP, the 2016 Plan was terminated. The 2025 Plan provides for the granting of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance awards, dividend equivalent rights, and other awards which may be granted singly, in combination, or in tandem, and which may be paid in cash, shares of common stock, other consideration, or any combination thereof. Subject to certain adjustments, the maximum aggregate number of shares of common stock that may be delivered pursuant to awards under the 2025 Plan is 1,200,000 shares, plus any Prior Plan Awards (as defined in the 2025 LTIP).

Management has evaluated subsequent events or transactions occurring through the date the condensed consolidated financial statements were issued and determined that no other events or transactions are required to be disclosed herein.

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

This Management’s Discussion and Analysis of Financial Condition and Results of Operations is intended to provide a reader of our financial statements with a narrative from the perspective of our management on our financial condition, results of operations, liquidity and certain other factors that may affect ~~our~~ our future results. The following discussion and analysis should be read in conjunction with: (i) the accompanying unaudited condensed ~~consolidated~~ consolidated financial statements and notes thereto for the three and six months ended ~~March~~June 3130, 2025 and 2024, (ii) the consolidated financial ~~statements~~ statements and notes thereto for the year ended December 31, 2024 included in our Annual Report on Form 10-K (the “Form 10-K”) ~~filed~~ filed with the Securities and Exchange Commission (the “SEC”) on March 24, 2025 and (iii) the discussion under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of the Form 10-K. Aside from certain information as of December 31, 2024, all amounts herein are unaudited.

Forward-Looking Statements

In addition to historical financial information, the following discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. See “Forward-Looking Statements.” Our results and the timing of selected events may differ materially from those anticipated in these forward-looking statements as a result of many factors, including those discussed under “Item 1A. Risk Factors” in Part II of this report and “Item 1A. Risk Factors” in the Form 10-K.

Overview

We provide a comprehensive range of IT-related services, including dedicated server hosting, cloud hosting, data storage, managed security, backup and disaster recovery, and other related services including consulting and implementing technology solutions for large enterprise and commercial clients across the United States as well as small-and-medium sized businesses. We continue to sell our ManyCam software, which is a live streaming software and virtual camera that allows users to deliver professional live videos on streaming platforms, video conferencing apps and distance learning tools.

We have an over 20-year history of technology innovation and hold eight patents.

Our IT and Cloud-Based Solutions

We sell and provide a range of services across five core areas, each as further described below: managed IT security services, professional services, procurement services, secure private cloud hosting, managed backup and disaster recovery and web hosting.

Managed IT Security Services

Our managed IT security services provide clients with ongoing management and support of their IT systems and services under a subscription or contract-based model. Our managed IT security services include proactive monitoring, regular system maintenance, comprehensive cybersecurity management, data backup, and disaster recovery, as well as help desk support for users.

Professional Services

Our professional services include the design ~~and~~ and implementation of a wide range of IT products and services, such as cybersecurity, software planning, IT infrastructure, data center ~~design~~ design and configuration, designing and implementing on-~~premises~~premise, hybrid or cloud computing solutions, website development, developing or integrating systems and software and IT cost management.

2226

Procurement Services

We offer two types of procurement services to our customers. We can either: (i) obtain software and hardware products on behalf of our customers, in which case our vendors drop ship the products to our end customer, or (ii) obtain hardware or software on behalf of our end customers and perform additional configuration and/or add additional inputs to the products before the products are shipped to our customer. In the instance where we sell hardware ~~and~~ and software products as a solution bundled with services, we typically obtain the products or software from our vendors, add the additional inputs/configuration as detailed in the customer contract, and then ship the products to the end customer.

Secure Private Cloud Hosting

Our secure private cloud hosting offerings include a digital infrastructure which consists of dedicated and fully isolated cloud environments designed to deliver security, control and compliance for the business-critical applications and client data. We operate a secure private cloud from private suites in completely isolated areas that are leased within two Tier 3 data center facilities located in Phoenix, Arizona, and Edison, New Jersey (the “Data Centers”), pursuant to license agreements that extend until 2027 and 2026, respectively. Although we do not own or operate the Data Centers, we aim to use the high-level operations and standards provided by the Data Centers through our license agreements to provide our customers with secure and flexible cloud services.

We leverage state-of-the-art security measures, including data encryption, network segmentation, advanced firewalls, multi-factor authentication and continuous monitoring to safeguard against unauthorized access and cyber threats. We believe our secure private cloud hosting provides our clients with strong availability, data integrity and reliable performance, while meeting stringent compliance requirements. Our secure private cloud hosting solutions are backed by 24/7 support from our expert team, with the goal of delivering secure, flexible and resilient infrastructure tailored to each client’s unique business needs. In the future, we plan to make arrangements with third parties to incorporate AI features into our secure private cloud offerings.

Managed Backup and Disaster Recovery

Our managed backup and disaster recovery solutions provide comprehensive protection for customers’ critical data and IT infrastructure, which is intended to ensure business continuity and rapid recovery in the event of data loss, cyberattacks or system failures. We utilize advanced backup technologies with automated, regular data backups, off-site replication and secure storage to prevent data corruption or loss.

Web Hosting

Our web hosting services consist of several advanced security measures, including Secure Sockets Layer and Transport Layer Security (“SSL/TLS”) encryption, firewalls, distributed denial-of-service (“DDoS”) protection, malware scanning, and secure server configurations. Our web hosting services include features such as regular data backups, web application firewalls, strict access control policies and continuous monitoring and expert support, all of which are intended to ensure our customers’ compliance with industry standards and provide a reliable and secure environment for our customers’ online presence. Revenue from web hosting is included with managed information technology revenue in the statement of operations.

Our ManyCam Software Product

We also support our ManyCam software, which is a live streaming software and virtual camera that allows users to deliver professional live videos on streaming platforms, video conferencing apps and distance learning tools. The ManyCam software provides multiple camera feeds, backgrounds and effects while also enabling users to share presentations, spreadsheets and documents. We are integrating ManyCam as an offering for our new customers and seek to optimize our cross-selling efforts of ManyCam with our other technology solutions.

2327

Recent Developments

The Acquisition

On January 2, 2025 (the “Closing Date”), we completed the acquisition of Newtek Technology Solutions, Inc., a New York corporation (“NTS”), pursuant to that certain Agreement and Plan of Merger (the “Acquisition Agreement”), by and among us, PALT Merger Sub 1, Inc., a New York corporation and our direct and wholly owned subsidiary (“First Merger Sub”), PALT Merger Sub 2, LLC, a Delaware limited liability company and our direct and wholly owned subsidiary (“Second Merger Sub”), NTS and NewtekOne, Inc., a Maryland corporation and the sole stockholder of NTS (“Newtek”). Pursuant to the terms of the Acquisition Agreement, on the Closing Date: (i) NTS merged with and into First Merger Sub, with NTS continuing as the surviving entity (the “Interim Surviving Entity” and such merger, the “First Step Merger”), and (ii) immediately following the consummation of the First Step Merger, the Interim Surviving Entity merged with and into Second Merger Sub (the “Second Step Merger” and, together with the First Step Merger, the “Acquisition”), with the Second Merger Sub surviving as our wholly owned subsidiary (in such capacity, the “Surviving Entity”). Following the closing of the Acquisition (the “Acquisition Closing”), we changed our name from “Paltalk, Inc.” to “Intelligent Protection Management Corp.”

The aggregate consideration we delivered to Newtek at the Acquisition Closing consisted of (i) $4,000,000 in cash (as adjusted pursuant to the Acquisition Agreement, the “Acquisition Closing Cash Consideration”) and (ii) 4,000,000 shares of our Series A Non-Voting Common Equivalent Stock (the “Series A Preferred Stock” and such shares issued at the Acquisition Closing, the “Acquisition Closing Stock Consideration” and together with the Acquisition Closing Cash Consideration, the “Acquisition Closing Consideration”). The Series A Preferred Stock will automatically convert into one share of our common stock, par value $0.001 per share (subject to certain customary anti-dilution adjustments), upon the occurrence of certain qualifying transfers by Newtek to third parties. In addition to the Acquisition Closing Consideration, Newtek is entitled to earn-out payments under certain circumstances. For more information, see the “Liquidity and Capital Resources” section below.

The Divestiture

On the Closing Date and prior to the Acquisition Closing, we completed the sale to Meteor Mobile Holdings, Inc., a Delaware corporation (“Meteor Mobile”), of our telecommunications services provider, “Vumber”, as well as our “Paltalk” and “Camfrog” applications and certain assets and liabilities related to such services provider and applications (the “Transferred Assets” and such sale, the “Divestiture” and, together with the Acquisition, the “Transactions”) pursuant to that certain Asset Purchase Agreement (the “Divestiture Agreement”), by and among the us, our wholly owned subsidiaries Paltalk Holdings, Inc. (“Paltalk Holdings”), Paltalk Software, Inc., Camshare, Inc., A.V.M. Software, Inc., and Vumber, LLC (collectively, the “Sellers”), and Meteor Mobile. As a result of the Divestiture, we are no longer engaged in the business of providing video-based, live streaming, virtual camera and telecommunications software to consumers, as and to the extent such businesses were previously conducted by us pursuant to the “Vumber,” “Paltalk” and “Camfrog” applications (the “Business”). In addition, prior to the Acquisition Closing, we ceased all operations of our “Tinychat” service and application.

The consideration delivered by Meteor Mobile to us at the closing of the Divestiture consisted of (i) $1,350,000 in cash and (ii) the assumption of all of the liabilities of the Sellers arising out of, or relating to, the Business or the Transferred Assets, other than certain excluded liabilities (the “Divestiture Closing Consideration”). In connection with the Divestiture, we are entitled to earn-out payments under certain circumstances. For more information, see the “Liquidity and Capital Resources” section below.

Board Appointments

Pursuant to the Acquisition Agreement, we agreed to cause one representative nominated by Newtek (the “Newtek Representative”) to be appointed to our Board of Directors (the “Board”) promptly following the closing of the Acquisition. Newtek designated Barry Sloane, who is currently Newtek’s Chairman, Chief Executive Officer and President, as the Newtek Representative.

Effective as of January 7, 2025, the Board increased the size of the Board from five (5) directors to seven (7) directors and appointed Mr. Sloane to the Board. Mr. Sloane was not appointed to any committee of the Board.

In order for the majority of the Board to be comprised of independent directors in accordance with Rule 5605(b) of the listing rules of The Nasdaq Stock Market, LLC and as a result of his expertise in cloud infrastructure and applications and artificial intelligence, the Board also appointed Sidney Rabsatt to the Board, effective as of January 7, 2025. Mr. Rabsatt was also appointed to serve on the Strategic Transactions Committee of the Board.

Business Loan Agreement and Credit Agreement and Revolving Promissory Note

On April 10, 2025, we, Intelligent Protection LLC, our wholly owned subsidiary (“IPM LLC”), and Newtek Bank, National Association (“Newtek Bank”), a subsidiary of Newtek, entered into that certain business loan agreement and that certain credit agreement and revolving promissory note (together, the “Loan Agreements”), which provide for a secured revolving line of credit to us and IPM LLC in the maximum amount of $1,000,000 on the terms and conditions set forth in the Loan Agreements (the “Facility”). The Loan Agreements are secured by substantially all of our assets and the assets of IMP LLC. The Facility will mature on April 10, 2026. As of the date of this Quarterly Report on Form 10-Q, no amounts were outstanding under the Facility.

Stock Repurchase Plan

On May 8, 2025, ~~the~~our Board of Directors (the “Board”) approved a stock repurchase plan for up to $400,000 of our outstanding common stock (the “Stock Repurchase Plan”), which expires on the one-year anniversary of such date. Shares may be repurchased from time-to-time in open market transactions at prevailing market prices, in privately negotiated transactions or by other means in accordance with federal securities laws, including Rule 10b5-1 programs, and the Stock Repurchase Plan may be suspended or discontinued at any time. The actual timing, number and value of shares repurchased will be determined by a committee of the Board at its discretion and will depend on a number of factors, including the market price of our common stock, general market and economic conditions, alternative investment opportunities and other corporate considerations. ~~As of the date of this report, no shares of common stock had been repurchased pursuant to the Stock Repurchase Plan.~~

~~First~~Second Quarter 2025 Operational Highlights

Operational highlights during the three ~~months~~and six months ended ~~March~~June 3130, 2025:

● ~~completed~~selected ~~the~~by ~~Transactions~~Hewlett ~~and,~~Packard asEnterprise ato ~~result,~~be ~~focused~~an ~~our~~accredited ~~business~~partner onfor ~~technology~~its ~~service~~HPE ~~offerings~~Private inCloud ~~the~~AI ~~cloud infrastructure and cybersecurity sectors;~~solution.

● ~~expanded~~announced the initiation of a collaboration with IT Ally, a trusted business and technology services provider focused on lower middle-market private equity firms and their portfolio companies; ● began offering Aura to our ~~Board~~customers, a leading AI-powered online safety solution for individuals and families, to ~~align~~help ~~with~~minimize the impact of data breaches, scams, and other online threats on consumers; ● for the three months ended June 30, 2025 revenue totaled $5.7 million compared to $0.3 million for the prior year period, as the prior year revenue represented subscriptions sales from ManyCam software, our ~~business~~continuing ~~following~~operations and did not include revenue from discontinued operations. Revenue from subscription sales decreased by approximately 0.9% from the ~~Transactions~~prior quarter; ● for the six months ended June 30, 2025 revenue totaled $11.2 million compared to $0.6 million for the prior year period;

● operating loss from continuing operations for the three months ended ~~March~~June 3130, 2025 ~~revenue~~was ~~totaled~~ $51.51 million ~~compared~~and toincluded $0.38 million ~~for~~of ~~the~~non-cash ~~prior~~expense, ~~year~~consisting ~~period,~~of asamortization ~~the~~and ~~prior~~depreciation ~~year~~of ~~revenue~~$0.7 million ($0.4 million of which represented ~~subscriptions~~amortization ~~sales~~on ~~from~~newly ~~ManyCam~~acquired ~~software~~intangible assets), ~~our~~as ~~continuing~~well ~~operations~~as ~~and~~$0.1 ~~did~~million ~~not~~of ~~include~~non-cash ~~revenue~~share based compensation, compared to a operating loss from ~~discontinued~~continuing operations of $1.1 ~~Revenue~~million ~~from~~for ~~subscription~~the ~~sales~~three ~~increased~~months byended ~~approximately~~June 4%30, 2024, which included subscriptions sales from ~~the~~ManyCam ~~prior~~software ~~year~~as ~~period~~well as all of our general and administrative expenses, which included all professional fees and public company expenses;

● operating loss from continuing operations for the ~~three~~six months ended ~~March~~June 3130, 2025 was $12.35 million and included $01.96 million of non-cash expense, consisting of amortization and depreciation of $01.74 million, (~~of which~~ $0.48 million ~~represents~~of which represented amortization on newly acquired intangible assets), as well as $0.23 million of non-cash share based compensation, compared to a net loss from continuing operations of $12.01 million for the three months ended ~~March~~June 3130, 2024, which included subscriptions sales from ManyCam software as well as all of our general and administrative expenses, which included all professional fees and public company expenses;

● net ~~income~~loss for the three months ended ~~March~~June 3130, 2025 totaled $01.81 million compared to a net loss of $0.59 million for the three months ended ~~March~~June 3130, 2024. Net ~~income~~loss for the six months ended June 30, 2025 totaled $0.2 million compared to a net loss of $1.4 million for the six months ended June 30, 2024; the reduction in net loss was attributed to us recording an income tax benefit during the first quarter of 2025 of approximately $2.1 million in connection with the Transactions;

● Adjusted EBITDA for the three months ended March 31, 2025 remained relatively unchanged at negative $0.5 million; ● we had cash provided by operations of $1.7 million; and ● at March 31, 2025 we had $9.7 million of cash and cash equivalents on our balance sheet and no long-term debt.29

● Adjusted EBITDA for the three months ended June 30, 2025 ~~Business~~was ~~Objectives~~negative $0.4 million compared to negative $0.9 million for the three months ended June 30, 2024; while Adjusted EBITDA for the six months ended June 30, 2025 was negative $0.9 million compared to negative $1.4 million for the six months ended June 30, 2024; ● we had cash provided by operations of $0.9 million for the six months ended June 30, 2025; and ● at June 30, 2025 we had $8.3 million of cash and cash equivalents including $1.0 million of restricted cash, on our balance sheet and no long-term debt.

Second Half 2025 Business Objectives

For the near term, our business objectives include:

● continuing the integration of our comprehensive range of IT-related solutions as well as introducing new partners;

● incorporating ManyCam as an offering for our new customers and ~~seek~~seeking to optimize our cross-selling efforts with our other technology solutions;

●

continuing to explore strategic opportunities, including, but not limited to, potential mergers or acquisitions of other assets or entities that are synergistic to our businesses; and

●

continuing to defend our intellectual property.

Sources of Revenue

Our main sources of revenue are described below:. As a result of the variability of contract and service type, some of the revenue we report in each period is deferred revenue from contracts we entered into during previous periods. This may make it difficult for us to quickly increase revenue through the entry into new contracts in any period, and a decline in new or renewed contracts in any one quarter will negatively affect our revenue in future quarters. As a result, revenue generated in prior quarters may not provide a reliable indication of future results.

Managed IT Security Services

Customers pay for our managed IT security services on a subscription or contract-based model. Customers typically pay a recurring fee, which is generally based on service level agreements that define the specific services and performance metrics. The unearned portion of managed IT security services revenue is presented as deferred revenue in our consolidated balance sheets.

Professional Services

Customers are invoiced for our professional services either based on a time and materials basis or on a straight-line basis for all fixed fee arrangements. The unearned portion of professional services revenue is presented as deferred revenue in our consolidated balance sheets. We are the principal in these transactions, as we control the specified good or service before it is transferred to the customer. Additionally, we are primarily responsible for fulfillment of the order and have pricing discretion. As a result, we recognize revenue from our professional services revenue on a gross basis.

Procurement Services

Our procurement services include either (i) obtaining software and hardware products on behalf of our customers, in which case our vendors drop ship the products to our end customer, or (ii) obtaining hardware or software on behalf of our customers and performing additional configuration and/or add additional inputs to the products before the products are shipped to our customer. For both types of procurement services, each customer has their own negotiated contract and payment terms. If a customer orders both hardware and additional configurations to those laptops, typically these will both be covered under separate contracts. The services provided are considered distinct, as the additional configurations are not required for the hardware purchased to operate effectively. Customers are invoiced, and revenue is recognized, when the ~~hardware~~ purchased hardware is shipped, as control transfers to the customer free on board (“FOB”) shipping point. We are an agent in these transactions because we (i) do not obtain control over the product as products are drop shipped from their vendors directly to the customer; (ii) have no inventory risk and (iii) have general pricing discretion in our transactions with customers. Our pricing discretion is limited by the going market rate of our services offered by other providers. Based on this assessment, we recognize revenue from procurement services on a net basis.

Additionally, certain procurement contracts with customers include promises to transfer multiple products and services to a customer. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgment.

Secure Private Cloud Hosting

~~When~~Our asecure ~~cloud-based~~private ~~service includes both on-premises software licenses and~~ cloud ~~services,~~offerings ~~judgment~~include ~~is required to determine whether the software license is considered distinct and accounted~~a ~~for~~digital ~~separately,~~infrastructure orwhich ~~not~~consists ~~distinct~~of ~~and~~servers ~~accounted~~that ~~for~~are ~~together~~dedicated ~~with~~to ~~the~~a ~~cloud~~single ~~service~~customer. ~~and~~We ~~recognized~~offer ~~over~~secure ~~time.~~private ~~Certain~~ cloud ~~services depend~~offerings on-premise athrough ~~significant~~our ~~level~~Data ofCenters ~~integration,~~as ~~interdependency,~~well ~~and~~as ~~interrelation~~off-premise. ~~between~~Our ~~the~~secure ~~desktop~~private ~~applications and~~ cloud ~~services,~~offerings ~~and~~typically are ~~accounted~~ ~~for together as~~ one performance obligation. ~~Revenue~~where ~~from~~we ~~such~~are providing the cloud ~~services~~storage isto ~~recognized~~the ~~ratably~~customer ~~over~~and ~~the~~customers ~~period~~pay ina ~~which the~~monthly ~~cloud~~fixed ~~services~~fee ~~are~~for ~~provided~~the service.

~~Our~~When ~~secure~~a ~~private~~ cloud-based ~~offerings~~service ~~include~~includes aboth on-premise ~~digital~~software ~~infrastructure~~licenses ~~which~~and ~~consists~~cloud ofservices, ~~servers~~judgment ~~which~~is ~~are~~required ~~dedicated~~ to adetermine ~~single~~whether ~~customer.~~the Wesoftware ~~offer~~license ~~secure~~is ~~private~~considered ~~cloud~~distinct ~~offerings~~and, ~~through~~therefore, ~~our~~accounted ~~Data~~for ~~Centers~~separately, asor ~~well~~not asdistinct ~~off~~and, ~~premise.~~therefore, ~~Our~~accounted ~~secure~~for ~~private~~together with the cloud ~~offerings~~service ~~typically~~and recognized over time. Certain cloud services depend on a significant level of integration, interdependency, and interrelation between the desktop applications and cloud services, and are accounted for together as one performance obligation. ~~where~~Revenue wefrom ~~are~~such ~~providing~~cloud services is recognized ratably over the period in which the cloud ~~storage~~services toare ~~the~~provided. ~~customer~~The ~~and~~unearned ~~customers~~portion ~~pay~~of arevenue ~~monthly~~from ~~fixed~~cloud ~~fee~~services ~~for~~is ~~the~~presented ~~service~~as deferred revenue in our consolidated balance sheets.

Managed Backup and Disaster Recovery

Pricing for our managed backup and disaster recovery solutions is based upon the customer contract and depends on the amount of backup storage needed. Customers are typically charged set rates per the contract and are charged monthly based on usage. There are typically no upfront fees for these contracts. Customers are invoiced and revenue is recognized on a monthly basis.

Web Hosting

Each customer of our web hosting solutions has their own contract and payment terms. Contract duration is typically between 1-4 years, although the term may vary based on the customer’s needs. Web hosting services customers pay a monthly fee and there are typically no upfront costs associated with web hosting services. Customers are invoiced and revenue is recognized on a monthly basis.

~~Revenue Recognition~~ 31

~~Our~~Subscription revenue is measured based on the consideration specified in a contract with a customer. Our contracts with customers often include promises to transfer multiple products and services. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgment. When a cloud-based service includes both on-premises software licenses and cloud services, judgment is required to determine whether the software license is considered distinct and accounted for separately, or not distinct and accounted for together with the cloud service and recognized over time. Certain cloud services depend on a significant level of integration, interdependency, and interrelation between the desktop applications and cloud services, and are accounted for together as one performance obligation. Revenue from cloud services is recognized ratably over the period in which the cloud services are provided. We otherwise recognize revenue when it satisfies a performance obligation by transferring control of a product or service or by arranging for the sale of a vendor’s products or service to a customer.

We ~~recognize~~also generate subscription revenue from ~~sale~~monthly premium ofsubscription services ~~as they~~for ~~perform~~our ~~the~~ManyCam ~~underlying~~software. ~~services,~~Subscription ~~typically~~revenues ~~based~~are onpresented ~~time~~net ~~and~~of ~~materials~~refunds, ~~basis~~credits, ~~based~~and ~~upon~~known ~~hours~~and ~~incurred~~estimated credit ~~for~~card ~~the~~chargebacks. ~~performance~~During ~~completed to~~the ~~date~~three ~~for~~and ~~which~~six wemonths ~~have~~ended ~~the~~June ~~right~~30, to2025 ~~consideration.~~and We2024, ~~recognize~~subscriptions ~~revenue~~were onoffered ~~sales~~in durations of ~~goods~~twelve-month and attwenty afour-month ~~point~~terms. inAll ~~time~~subscription ~~when~~fees, ~~customer~~however, ~~takes~~are ~~control of~~paid ~~goods,~~by ~~which~~credit ~~typically~~card ~~occurs~~at ~~when~~the ~~title~~origination ~~and~~of ~~risk~~the subscription regardless of ~~loss~~the ~~have~~term ~~passed~~of to the ~~customer~~subscription. WeRevenues ~~recognize~~from ~~revenue~~multi-month subscriptions are recognized on a ~~gross~~straight-line basis ~~for~~over ~~each~~the period where ofthe ~~its~~service ~~services~~is ~~and~~offered ~~product~~to ~~offerings~~the ~~principally~~customer, ~~because~~indicated itby islength ~~primarily~~of ~~responsible~~the ~~for~~subscription ~~fulfilling~~term ~~the~~purchased. ~~promise~~The tounearned ~~provide~~portion ~~specified goods~~of orsubscription ~~service~~revenue is ~~and~~presented itas ~~has~~deferred ~~discretion~~revenue in ~~establishing~~ the ~~price~~accompanying ofcondensed ~~specified~~consolidated ~~good~~balance ~~or service~~sheets.

We classify our right to consideration in exchange for deliverables as either a receivable or a contract asset (unbilled receivable). A receivable is a right to consideration that is unconditional (i.e., only the passage of time is required before payment is due). For example, we recognize a receivable for revenue related to our transaction or volume-based contracts when earned regardless of whether amounts have been billed. Such receivables will be presented in accounts receivable, net in our consolidated balance sheets. We maintain an allowance for credit losses to provide for the estimated amount of receivables that may not be collected. The allowance is based upon an assessment of customer creditworthiness, historical payment experience, the age of outstanding receivables, judgment, and other applicable factors.

A contract asset is a right to consideration that is conditional upon factors other than the passage of time. Contract assets will be presented in “current and other assets” in our consolidated balance sheets and primarily relate to unbilled amounts on fixed-price contracts utilizing the output method of revenue recognition. Our contract assets and liabilities are reported at the end of each reporting period. The difference between the opening and closing balances of the contract assets and deferred revenue primarily results from the timing difference between performance obligations and the customer’s payment. We receive payments from customers based on the terms established in their contracts, which may vary generally by contract type.

Our contract assets and liabilities are reported in a net position on a contract-by-contract basis at the end of each reporting period. The difference between the opening and closing balances of the contract assets and deferred revenue primarily results from the timing difference between performance obligations and the customer’s payment. We receive payments from customers based on the terms established in their contracts, which may vary generally by contract type.

We sell hardware and software products on both a stand-alone basis without any services and as a solution bundled with services. When we provide a combination of hardware and software products with the provision of services, we separately identify our performance obligations under the contract and the hardware and/or software products or services that will be provided. The total transaction price for an arrangement with multiple performance obligations is allocated at contract inception to each performance obligation in proportion to the stand-alone selling price of the hardware or software. The selling price is the price at which we would sell a promised good or service separately to a customer. We estimate the price based on observable inputs, including direct labor hours and allocatable costs, or use observable stand-alone prices when they are available. Our professional services include the design and implementation of a wide range of IT products and services. Such services are typically provided by us or third-party subcontractor vendors on a stand-alone basis.

We also generate subscription revenue from monthly premium subscription services for our ManyCam software. Subscription revenues are presented net of refunds, credits, and known and estimated credit card chargebacks. During the three months ended March 31, 2025 and 2024, subscriptions were offered in durations of twelve-month and twenty four-month terms. All subscription fees, however, are paid by credit card at the origination of the subscription regardless of the term of the subscription. Revenues from multi-month subscriptions are recognized on a straight-line basis over the period where the service is offered to the customer, indicated by length of the subscription term purchased. The unearned portion of subscription revenue is presented as deferred revenue in the accompanying condensed consolidated balance sheets.

Strategy

WeOur ~~believe~~strategic ~~that~~vision is to be the ~~scale~~premier provider of ~~our~~secure, ~~user~~reliable, ~~base~~and ~~presents a~~customer-focused ~~competitive~~IT ~~advantage~~solutions. inWe ~~the~~are ~~video~~committed ~~social~~to ~~networking~~delivering ~~industry~~scalable and ~~provides~~compliant ~~growth~~infrastructure ~~opportunities~~through toadvanced cloud ~~advance~~hosting, ~~our~~managed ~~existing~~services, ~~products~~cybersecurity, ~~with up-sell~~and ~~opportunities~~disaster ~~and~~recovery ~~build~~offerings. ~~future~~By ~~brands~~prioritizing ~~with~~security ~~cross-sell~~at ~~offers.~~every Welayer ~~also~~of ~~believe~~our ~~that~~technology stack, we safeguard our ~~proprietary~~clients’ ~~consumer~~data ~~app~~and ~~technology~~operations ~~platform~~against evolving threats. Our emphasis on reliability ensures consistent performance ~~can~~and ~~scalably~~uptime, ~~support~~enabling ~~large~~businesses ~~communities~~to ofoperate ~~users~~with inconfidence ~~activities~~and ~~such~~continuity. asAbove ~~video~~all, ~~voice~~we ~~and~~strive ~~text~~to ~~chat~~exceed expectations through exceptional customer service, ~~online~~building ~~card~~lasting ~~games~~partnerships and ~~board~~delivering ~~games~~strategic ~~and provide~~value ~~robust~~that ~~user~~empowers ~~monetization~~our ~~tools~~clients to thrive in a dynamic digital landscape.

~~Our~~Customer ~~continued~~acquisition ~~growth~~remains ~~depends~~a onkey ~~attracting~~focus ~~new consumer~~to ~~application users through the introduction of new applications~~growth, ~~features~~ and ~~partnerships~~we ~~and~~are ~~further~~actively ~~penetration~~investing ~~of our existing markets. Our principal growth strategy is to invest~~ in ~~the development of proprietary software, expand our~~ sales and marketing ~~efforts with respect~~ to ~~such~~expand ~~software, and increase~~ our ~~consumer~~footprint ~~application~~across ~~user~~strategic ~~base~~verticals. ~~through~~In ~~potential~~addition, ~~platform~~we ~~partnerships~~are ~~and new and existing~~exploring ~~advertising~~targeted ~~campaigns~~M&A opportunities that wecomplement ~~run~~our ~~through~~core ~~internet~~capabilities and ~~mobile~~accelerate ~~advertising~~our ~~networks,~~market ~~all~~reach. ~~while~~As ~~balancing~~part ~~the capital needs~~ of ~~the~~our ~~business.~~innovation roadmap, ~~Our~~we ~~strategy~~are also ~~includes~~evaluating ~~the~~ways ~~acquisition~~to ~~of,~~integrate orartificial ~~investment~~intelligence ~~in,~~into ~~technologies,~~our ~~solutions~~service orofferings ~~businesses~~to ~~that~~help ~~complement~~clients ~~our~~improve ~~business~~operational ~~and~~efficiency, ~~cross-selling~~enhance ~~them~~security, toand ~~additional~~unlock ~~synergistic~~new ~~businesses~~value from their data.

Our strategy is to approach these opportunities in a measured way, being mindful of our resources and evaluating factors such as potential revenue, time to market and amount of capital needed to invest in the opportunity.

Costs and Expenses

Cost of revenue

Cost of revenue consists primarily of compensation ~~(including stock-based compensation)~~ and other employee-related costs for personnel engaged in data center and customer care functions, credit card processing fees, hosting fees, data center rent, bandwidth costs and, in the case of procurement, revenue the cost of the hardware and/or subscriptions. Cost of revenue also includes compensation and other employee-related costs for technical personnel, consultants and subcontracting costs relating to technology service revenue.

Sales marketing and product development expense

Sales marketing and product development expense consists primarily of (i) advertising expenditures and compensation (including stock-based compensation) and other employee-related costs for personnel and consultants engaged in sales and sales support marketing and development functions and (ii) development of the technology of our applications, and consultant-related costs that are not capitalized for personnel engaged in the design, testing and enhancement of service offerings. Advertising and promotional spend includes online marketing, including fees paid to search engines, and offline marketing, which primarily consists of partner-related payments to those who direct traffic to our brands.

General and administrative expense

General and administrative expense consists primarily of compensation (including non-cash stock-based compensation) and other employee-related costs for personnel engaged in executive management, finance, legal, tax and human resources and facilities costs and fees for other professional services and cost of insurance. ~~General and administrative expense also includes amortization of intangible assets.~~

Depreciation and amortization expense

Depreciation and amortization expenses consists primarily of amortization of intangible assets as well as depreciation on property and equipment.

Factors Affecting the Comparability of Our Financial Condition and Results of Operations

As described above in the “Recent Developments” section, ~~during the three months ended March 31, 2025,~~ we completed the Transactions in January 2025. As a result, our historical financial condition and results of operations for the periods presented may not be comparable, either from period to period or going forward. For more information on the Transactions, see Note 3, Acquisition and Note 6, Discontinued Operations, in Part I, Item 1, Financial Statements, of this Form 10-Q.

Key Metrics

Our management relies on certain non-GAAP financial measures to manage and evaluate our business. The non-GAAP financial measures set forth below help us evaluate growth trends, establish budgets, measure the effectiveness of our advertising and marketing efforts and assess operational efficiencies. Adjusted EBITDA is discussed below. We also discuss net cash provided by operating activities under the “Liquidity and Capital Resources” section ~~below. Adjusted EBITDA is~~ ~~discussed~~ below.

	Three Months Ended						Six Months Ended
	March 31, (unaudited)
	June 30, (unaudited)						June 30, (unaudited)
	2025			2024			2025			2024
Net cash provided by (used in) operating activities – continuing operations	$	1,744,783		$	(335,786	)
Net cash (used in) provided by operating activities – continuing operations	$	(888,678	)	$	232,576		$	856,105		$	(103,210	)
Loss from continuing operations	$	(1,~~333~~129,~~927~~699	)	$	(1,~~005~~051,~~009~~051	)	$	(2,463,626	)	$	(2,056,060	)
Loss from continuing operations as a percentage of total revenues		(2419.27	)%		(~~370~~387.13	)%		(21.9	)%		(378.7	)%
Net income (loss) from continuing operations	$	808,530		$	(254,315	)
Net loss from continuing operations	$	(1,050,028	)	$	(1,293,053	)	$	(241,498	)	$	(1,547,368	)
Net income (loss) from continuing operations as a percentage of total revenues		14.7	%		(93.6	)%
Net loss from continuing operations as a percentage of total revenues		(18.3	)%		(476.4	)%		(2.1	)%		(285.0	)%
Net income (loss)	$	808,530			(492,307	)
Net loss	$	(1,050,028	)		(934,151	)	$	(241,498	)		(1,426,458	)
Net income (loss) as a percentage of total revenue		14.7	%		(181.3	)%
Net loss as a percentage of total revenue		(18.3	)%		(344.2	)%		(2.1	)%		(262.7	)%
Adjusted EBITDA	$	(~~482~~378,~~257~~289	)	$	(~~497~~936,~~297~~227	)	$	(860,546	)	$	(1,433,524	)
Adjusted EBITDA as percentage of total revenues		(8.7	)%		(183.1	)%

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP financial measure. Adjusted EBITDA is defined as net income (loss) adjusted to exclude interest (income) expense, net, other (income) expense, net, income tax (benefit) expense, depreciation and amortization expense, stock-based compensation expense and net loss from discontinued operations.

We present Adjusted EBITDA because it is a key measure used by our management and Board to understand and evaluate our core operating performance and trends, to develop short- and long-term operational plans and to allocate resources to expand our business. In particular, the exclusion of certain expenses in calculating Adjusted EBITDA can provide a useful measure for period-to-period comparisons of the cash operating income generated by our business. We believe that Adjusted EBITDA is useful to investors and others to understand and evaluate our operating results, and it allows for a more meaningful comparison between our performance and that of competitors.

2933

Limitations of Adjusted EBITDA

Our use of Adjusted EBITDA has limitations as an analytical tool, and you should not consider this performance measure in isolation from or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are that Adjusted EBITDA does not reflect, among other things: cash capital expenditures for assets underlying depreciation and amortization expense that may need to be replaced or for new capital expenditures; interest income, net; other expense, net; the potentially dilutive impact of stock-based compensation; the provision for income taxes; and net loss from discontinued operations. Other companies, including companies in our industry, may calculate Adjusted EBITDA differently, which reduces its usefulness as a comparative measure.

Because of these limitations, you should consider Adjusted EBITDA alongside other financial performance measures, including various cash flow metrics, net income (loss) and our other GAAP results. The following table presents a reconciliation of net income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA for each of the periods indicated:

	Three Months Ended						Six Months Ended
	March 31, (unaudited)
	June 30, (unaudited)						June 30, (unaudited)
	2025			2024			2025			2024
Reconciliation of net income (loss) to Adjusted EBITDA:
Reconciliation of net loss to Adjusted EBITDA:
Net income (loss)	$	808,530		$	(254,315	)
Net loss	$	(1,050,028	)	$	(1,293,053	)	$	(241,498	)	$	(1,547,368	)
Net loss from discontinued operations		--			(237,992	)
Net income from discontinued operations		--			358,902			--			120,910
Interest income, net		(8287,~~392~~928	)		(~~151~~144,~~984~~231	)		(170,320	)		(296,215	)
Income tax expense, discontinued operations		--			~~480~~(481,~~810~~911	)		--			(1,101	)
Income tax benefit		(2,060,065	)		(598,710	)
Income tax expense (benefit)		72,007			532,502			(1,988,058	)		(66,208	)
Depreciation and amortization expense		684.041			205,583
Other income, net		(63,750	)		(146,269	)		(63,750	)		(146,269	)
Stock-based compensation expense		167,629			59,311
Depreciation and amortization expense		673,650			205,583			1,357,691			411,166
Adjusted EBITDA	$	(482,257	)	$	(497,297	)
Stock-based compensation expense		77,760			32,250			245,389			91,561
Adjusted EBITDA	$	(378,289	)	$	(936,227	)	$	(860,546	)	$	(1,433,524	)

Results of Operations

The following table sets forth condensed consolidated statements of operations data for each of the periods indicated as a percentage of total revenues:

	Three Months Ended						Six Months Ended
	March 31, (unaudited)
	June 30, (unaudited)						June 30, (unaudited)
	2025			2024			2025			2024
Total revenue		100.0	%		100.0	%		100.0	%		100.0	%
Costs and expenses:
Cost of revenue		4449.79	%		2226.79	%		47.3	%		24.8	%
Sales marketing and product development expense		1314.97	%		9794.98	%		14.3	%		96.4	%
General and administrative expense		5343.24	%		~~273~~289.8	%		48.2	%		281.8	%
Depreciation and amortization		1211.48	%		75.7	%		12.1	%		75.7	%
Total costs and expenses		~~124~~119.27	%		~~470~~487.13	%		121.9	%		478.7	%
Loss from continuing operations		(2419.27	)%		(~~370~~387.13	)%		(21.9	)%		(378.7	)%
Interest income, net		1.5	%		56.0	%
Other income, net		2.7	%		107.0	%		2.1	%		81.5	%
Loss from continuing operations before income tax benefit		(2217.71	)%		(~~314~~280.12	)%		(19.8	)%		(297.2	)%
Income tax benefit		37.4	%		220.5	%
Income tax expense (benefit)		1.3	%		196.2	%		(17.7	)%		(12.2	)%
Net income (loss) from continuing operations		14(18.73	)%		(93476.64	)%		(2.1	)%		(285.0	)%
Loss from discontinued operations, net of income tax expense of $480,810		--			(87.7	)%
Income from discontinued operations, net of income tax expense		--			132.2	%		--			22.3	%
Net income (loss)		14.7	%		(181.3	)%
Net loss		(18.3	)%		(344.2	)%		(2.1	)%		(262.7	)%

3034

Three Months Ended ~~March~~June 3130, 2025 Compared to Three Months Ended ~~March~~June 3130, 2024

Revenue

Total revenue increased by ~~1931~~2008.95% to $5,~~518~~722,~~038~~599 for the three months ended ~~March~~June 3130, 2025 from $271,~~572~~409 for the three months ended ~~March~~June 3130, 2024. This increase was driven by new revenue streams acquired in connection with the Acquisition and the fact that revenue for the prior year period did not include revenue from discontinued operations.

The following table sets forth our total revenue for the three months ended ~~March~~June 3130, 2025 and the three months ended ~~March~~June 3130, 2024, the increase between those periods, the percentage increase between those periods, and the percentage of total revenue that each represented for those periods:

										% Revenue
	Three Months Ended									Three Months Ended
	March 31, (unaudited)				$		%			March 31, (unaudited)
	June 30, (unaudited)				$		%			June 30, (unaudited)
	2025		2024		Increase		Increase			2025			2024
Managed information technology	$	3,~~558~~506,~~833~~754		--		3,~~558~~506,~~833~~754		--			6461.53	%		--
Procurement revenue		~~951~~1,~~379~~248,401		--		~~951~~1,~~379~~248,401		--			1721.28	%		--
Professional services revenue		~~726~~688,~~607~~815		--		~~726~~688,~~607~~815		--			1312.20	%		--
Subscription revenue		~~281~~278,~~219~~629		271,~~572~~409		97,~~647~~220		32.67	%		54.19	%		100.0	%
Total revenues	$	5,~~518~~722,~~038~~599	$	271,~~572~~409	$	5,~~246~~451,~~466~~190		~~1931~~2008.95	%		100.0	%		100.0	%

Our subscription revenue for the three months ended ~~March~~June 3130, 2025 relates to the sales from our ManyCam software, which increased by $97,~~647~~220, or 32.67%, as compared to the three months ended ~~March~~June 3130, 2024. The increase in subscription revenue was primarily driven by an increase in new subscribers to our ManyCam software.

Costs and Expenses

Total costs and expenses for the three months ended ~~March~~June 3130, 2025 increased by $5,~~575~~529,~~384~~838, or ~~436~~418.71%, as compared to the three months ended ~~March~~June 3130, 2024. The following table presents our costs and expenses for the three months ended ~~March~~June 3130, 2025 and 2024, the increase between those periods and the percentage increase between those periods and the percentage of total revenue that each represented for those periods:

										% Revenue
	Three Months Ended									Three Months Ended
	March 31, (unaudited)				$		%			March 31, (unaudited)
	June 30, (unaudited)				$		%			June 30, (unaudited)
	2025		2024		Increase		Increase			2025			2024
Cost of revenue	$	2,~~464~~857,~~663~~449	$	6173,~~636~~037	$	2,~~403~~784,~~027~~412		~~3898~~3812.7.3	%		4449.79	%		2226.79	%
Sales marketing and product development expense		~~765~~839,~~364~~397		~~265~~257,~~789~~398		~~499~~581,~~575~~999		~~188~~226.01	%		1314.97	%		9794.98	%
General and administrative expense		2,~~937~~481,~~897~~801		~~743~~786,~~573~~442		21,~~194~~695,~~324~~359		~~295~~215.16	%		5343.24	%		~~273~~289.8	%
Depreciation and amortization		~~684~~673,~~041~~651		205,583		~~478~~468,~~458~~068		~~232~~227.7	%		1211.48	%		75.7	%
Total costs and expenses	$	6,~~851~~852,~~965~~298	$	1,~~276~~322,~~581~~460	$	5,~~575~~529,~~384~~838		~~436~~418.71	%		~~124~~119.27	%		~~470~~487.13	%

Cost of revenue

Our cost of revenue for the three months ended June ~~March 31~~30, 2025 increased by $2,~~403~~784,~~027~~412, or ~~3898~~3812.73%, as compared to the three months ended ~~March~~June 3130, 2024. This increase was primarily due to an increase in the expenses related to the new revenue streams, including but not limited to, costs associated with procurement equipment and related costs of $~~796~~945,~~895~~925, managed services expenses of $~~468~~518,~~047~~970, subscriptions and licensing of $~~480~~698,~~278~~846, professional and consulting costs of $~~363~~278,~~764~~498, web hosting expense of $~~154~~123,~~751~~455 and rent related to our Data Centers of $~~122~~82,~~935~~692.

Sales marketing and product development expense

Our sales marketing and product development expense for the three months ended ~~March~~June 3130, 2025 increased by $~~499~~581,~~575,~~999 or ~~188~~226.01%, as compared to the three months ended ~~March~~June 3130, 2024. The ~~increase~~ increase in sales marketing and product development expense for the three months ended ~~March~~June 3130, ~~2024~~2025 was primarily due to an increase in salary-related expenses of approximately $~~512~~510,~~897~~333 and commissions of $~~132~~134,~~915~~844 earned by the Company’s sales team to service and grow its customer base. In addition, consulting expenses totaled $~~112~~134,~~917~~542 related to marketing activities. As a result of the Transactions, headcount on our sales team increased from zero in the prior year period to approximately 15 people in the current period, and ~~with~~ their associated ~~salary~~ ~~and~~salaries ~~salary-related costs~~ are included in sales marketing and product development expense for the three months ended ~~March~~June 3130, 2025.

General and administrative expense

Our general and administrative expense for the three months ended ~~March~~June 3130, 2025 increased by $21,~~194~~695,~~324~~359, or ~~295~~215.16%, as compared to the three months ended ~~March~~June 3130, ~~2025~~2024. The increase in general and administrative expenses for the three months ended ~~March~~June 3130, 2025 was primarily due to legal and accounting expenses of $~~269~~148,~~415~~486 and $~~264~~73,~~993~~327, respectively. In addition, the Company incurred public company expenses of $87115,~~698~~586, rent expense of $~~103~~95,~~460~~187 in connection with our office and Data Centers, and insurance costs of $~~200~~205,~~185~~411. Salary and salary related expenses totaled $1,~~530~~534,~~551~~583 for ~~the~~ the three months ended ~~March~~June 3130, 2025, plus $~~167~~77,~~631~~760 of non-cash share-based compensation. As a result of the Transactions, headcount increased from four individuals in the prior year period to approximately 41 individuals in the current period, and their associated salary and salary related costs are included in general and administrative expenses for the three months ended ~~March~~June 3130, 2025. ~~Of the total expenses described above, approximately $334,970 were one-time expenses related to the Transactions.~~

Non-Operating Income

The following table presents the components of non-operating income for the three months ended ~~March~~June 3130, 2025 and the three months ended ~~March~~June 3130, 2024, the decrease between those ~~periods~~ periods and the percentage decrease between those periods and the percentage of total revenue that each represented for those periods:

											% Revenue
	Three Months Ended										Three Months Ended
	March 31, (unaudited)				$			%			March 31, (unaudited)
	June 30, (unaudited)				$			%			June 30, (unaudited)
	2025		2024		(Decrease)			(Decrease)			2025			2024
Interest income, net	$	8287,~~392~~928	$	~~151~~144,~~984~~231	$	(6956,~~592~~303	)		(4539.80	)%		1.5	%		5553.91	%
Total non-operating income	$	82,392	$	151,984	$	(69,592	)		(45.8	)%		1.5	%		55.9	%
Other income, net		63,750		146,269		(82,519	)		(56.4	)%		1.1	%		53.9	%
Total non-operating income	$	151,678	$	290,500	$	(138,822	)		(47.8	)%		2.7	%		107.0	%

Non-operating income for the three months ended ~~March~~June 30, 2025 was $82151,~~392~~678, a decrease of $69138,~~592~~822, or 4547.8%, as compared to non-operating income of $~~151~~290,~~984~~500 for the three months ended ~~March~~June 3130, 2024. The decrease in interest income was primarily a result of a decrease in the amount of principal the Company invested and at varying interest rates. Other income for the three months ended June 30, 2025 related to the sale of a domain name that the Company is not using. During the three months ended June 30, 2024 other income included proceeds from a class action lawsuit against a service provider.

Income Taxes

Our provision for income taxes consists of federal, foreign and state taxes, as applicable, in amounts necessary to align the Company’s year-to-date tax provision with the effective rate that it expects to achieve for the full year. For the three months ended ~~March~~June 3130, 2025, the Company recorded an income tax ~~benefit~~ provision of $272,~~060,065~~007 consisting primarily ~~related~~ ~~to a partial release~~ of ~~its~~federal, ~~valuation~~foreign, ~~allowance~~state asand ~~the~~local ~~Acquisition of NTS created a source of future taxable income allowing for the recognition of certain deferred tax assets~~taxes. For the three months ended ~~March~~June 3130, 2024, the Company recorded an income tax ~~benefit~~ provision of $~~598~~532,~~710~~502, consisting primarily of federal, foreign, state and local taxes.

On July 4, 2025, President Trump signed H.R. 1, the “One Big Beautiful Bill Act”, into law. In accordance with U.S. GAAP, we will account for the tax effects of changes in tax law in the period of enactment which is in the third quarter of 2025. We are currently in the process of analyzing the tax impacts of the law change but we do not expect a material impact on our effective tax rate.

Six Months Ended June 30, 2025 Compared to Six Months Ended June 30, 2024

Revenue

Total revenue increased by 1970.2% to $11,240,637 for the six months ended June 30, 2025 from $542,981 for the six months ended June 30, 2024. This increase was driven by new revenue streams acquired in connection with the Acquisition and the fact that revenue for the prior year period did not include revenue from discontinued operations.

The following table sets forth our total revenue for the six months ended June 30, 2025 and the six months ended June 30, 2024, the increase between those periods, the percentage increase between those periods, and the percentage of total revenue that each represented for those periods:

										% Revenue
	Six Months Ended									Six Months Ended
	June 30, (unaudited)				$		%			June 30, (unaudited)
	2025		2024		Increase		Increase			2025			2024
Managed information technology	$	7,065,587		--		7,065,587		--			62.9	%		--
Procurement revenue		2,199,780		--		2,199,780		--			19.6	%		--
Professional services revenue		1,415,422		--		1,415,422		--			12.6	%		--
Subscription revenue		559,848		542,981		16,867		3.1	%		5.0	%		100.0	%
Total revenues	$	11,240,637	$	542,981	$	10,697,656		1,970.2	%		100.0	%		100.0	%

Our subscription revenue for the six months ended June 30, 2025 relates to the sales from our ManyCam software, which increased by $16,867, or 3.1%, as compared to the six months ended June 30, 2024. The increase in subscription revenue was primarily driven by an increase in new subscribers to our ManyCam software.

Costs and Expenses

Total costs and expenses for the six months ended June 30, 2025 increased by $11,105,222, or 427.3%, as compared to the six months ended June 30, 2024. The following table presents our costs and expenses for the six months ended June 30, 2025 and 2024, the increase between those periods, the percentage increase between those periods and the percentage of total revenue that each represented for those periods:

										% Revenue
	Six Months Ended									Six Months Ended
	June 30, (unaudited)				$		%			June 30, (unaudited)
	2025		2024		Increase		Increase			2025			2024
Cost of revenue	$	5,322,112	$	134,673	$	5,187,439		3,851.9	%		47.3	%		24.8	%
Sales marketing and product development expense		1,604,761		523,187		1,081,574		206.7	%		14.3	%		96.4	%
General and administrative expense		5,419,698		1,530,015		3,889,683		254.2	%		48.2	%		281.8	%
Depreciation and amortization		1,357,692		411,166		946,526		230.2	%		12.1	%		75.7	%
Total costs and expenses	$	13,704,263	$	2,599,041	$	11,105,222		427.3	%		121.9	%		478.7	%

Cost of revenue

Our cost of revenue for the six months ended June 30, 2025 increased by $5,187,439, or 3,851.9%, as compared to the six months ended June 30, 2024. This increase was primarily due to an increase in the expenses related to the new revenue streams, including but not limited to, costs associated with procurement equipment and related costs of $1,723,423, managed services expenses of $987,017, subscriptions and licensing of $1,179,124, professional and consulting costs of $642,242, web hosting expense of $278,206 and rent related to our Data Centers of $165,384.

Sales marketing and product development expense

Our sales marketing and product development expense for the six months ended June 30, 2025 increased by $1,081,574, or 206.7%, as compared to the six months ended June 30, 2024. The increase in sales marketing and product development expense for the six months ended June 30, 2025 was primarily due to an increase in salary-related expenses of approximately $1,020,875 and commissions of $267,759 earned by the Company’s sales team to service and grow its customer base. In addition, consulting expenses totaled $247,459 related to marketing activities. As a result of the Transactions, headcount on our sales team increased from zero in the prior year period to approximately 15 people in the current period, and their associated salary costs are included in sales marketing and product development expense for the six months ended June 30, 2025.

General and administrative expense

Our general and administrative expense for the six months ended June 30, 2025 increased by $3,889,683, or 254.2%, as compared to the six months ended June 30, 2024. The increase in general and administrative expenses for the three months ended June 30, 2025 was primarily due to legal and accounting expenses of $417,901 and $342,724, respectively. In addition, the Company incurred public company expenses of $203,285, rent expense of $198,647 in connection with our office and Data Centers and insurance costs of $405,596. Salary and salary related expenses totaled $3,065,134 for the six months ended June 30, 2025, plus $245,391 of non-cash share-based compensation. As a result of the Transactions, headcount increased from four individuals in the prior year period to approximately 41 individuals in the current period, and their associated salary and salary related costs are included in general and administrative expenses for the six months ended June 30, 2025. Of the total expenses described above, approximately $334,970 were one-time expenses related to the Transactions.

Non-Operating Income

The following table presents the components of non-operating income for the six months ended June 30, 2025 and the six months ended June 30, 2024, the decrease between those periods, the percentage decrease between those periods and the percentage of total revenue that each represented for those periods:

											% Revenue
	Six Months Ended										Six Months Ended
	June 30, (unaudited)				$			%			June 30, (unaudited)
	2025		2024		(Decrease)			(Decrease)			2025			2024
Interest income, net	$	170,320	$	296,215	$	(125,895	)		(42.5	)%		1.5	%		54.6	%
Other income, net		63,750		146,269		(82,519	)		(56.4	)%		0.6	%		26.9	%
Total non-operating income	$	234,070	$	442,484	$	(208,414	)		(47.1	)%		2.1	%		81.5	%

Non-operating income for the six months ended June 30, 2025 was $234,070, a decrease of $208,414, or 47.1%, as compared to non-operating income of $442,484 for the six months ended June 30, 2024. The decrease was primarily a result of a decrease in the amount of principal the Company invested and at varying interest rates. Other income for the six months ended June 30, 2025 related to the sale of a domain name that the Company is not using. During the six months ended June 30, 2024 other income included proceeds from a class action lawsuit against a service provider.

Income Taxes

Our provision for income taxes consists of federal, foreign and state taxes, as applicable, in amounts necessary to align the Company’s year-to-date tax provision with the effective rate that it expects to achieve for the full year. For the six months ended June 30, 2025, the Company recorded an income tax benefit of $1,988,058 primarily related to a partial release of its valuation allowance as the Acquisition created a source of future taxable income allowing for the recognition of certain deferred tax assets. For the six months ended June 30, 2024, the Company recorded an income tax benefit of $66,208, consisting primarily of federal, foreign, state and local taxes.

Liquidity and Capital Resources

	Three Months Ended March 31, (unaudited)
	Six Months Ended June 30, (unaudited)
	2025			2024
Condensed Consolidated Statements of Cash Flows Data:
Net cash provided by (used in) operating activities – continuing operations	$	1856,~~744,783~~105		$	(~~335~~103,~~786~~210	)
Net cash used in investing activities		(4,~~000~~280,~~000~~149	)		--
Net cash provided by financing activities		1,~~350~~137,~~000~~202			--
Net decrease in cash and cash equivalents	$	(905,217	)	$	(335,786	)
Net decrease in cash, cash equivalents and restricted cash	$	(2,286,842	)	$	(103,210	)

Currently, our primary source of liquidity is cash on hand and cash available through the Facility. As of the date of this report, no amounts were outstanding under the Facility.

We believe that our cash and cash equivalents balance, our cash available through the Facility and our expected cash flows from operations will be sufficient to meet all of our financial obligations for one year from the date these financial statements are issued. As of ~~March~~June 3130, 2025, we had $98,~~683~~301,~~317~~692 of cash and cash equivalents, which included $1,014,714 of restricted cash.

Our primary use of working capital is related to ~~product development resources and~~ investment in marketing initiatives to grow the business in order to maintain and create new services and features in applications for our clients and users. In the future, we may seek to grow our business by expending our capital resources to fund strategic acquisitions, investments and partnership opportunities.

Stock Repurchase Plan

On May 8, 2025, the Board approved the Stock Repurchase Plan for up to $400,000 of our outstanding common stock, which expires on the one-year anniversary of such date. We intend to utilize the Stock Repurchase Plan to minimize the dilutive impact of awards granted under our equity incentive plans and to repurchase shares opportunistically. Shares of common stock may be repurchased from time to time in open market transactions at prevailing market prices, in privately negotiated transactions or by other means in accordance with federal securities laws, including Rule 10b5-1 plans. The Stock Repurchase Plan does not obligate us to repurchase any shares of common stock, and the Stock Repurchase Plan may be modified, suspended, extended or terminated at any time by our Board. The actual timing, number and value of shares repurchased will be determined by a committee of the Board at its discretion and will depend on a number of factors, including the market price of our common stock, general market and economic conditions, alternative investment opportunities and other corporate considerations. As of ~~the~~June ~~date~~30, of2025, ~~this report~~104,600 no shares of common stock had been repurchased pursuant to the Stock Repurchase Plan.

NTS Acquisition

On January 2, 2025, we closed the Acquisition, pursuant to which we acquired NTS through a two-step merger process. The aggregate consideration we delivered to Newtek at the Acquisition Closing consisted of (i) $4,000,000 in cash and (ii) 4,000,000 shares of our Series A Preferred Stock. In addition to the Acquisition Closing Consideration, the Acquisition Agreement provides that Newtek is entitled to receive an amount up to $5,000,000 (the “Acquisition Earn-Out Amount”) based on our achievement of certain cumulative average adjusted EBITDA thresholds for the 2025 and 2026 fiscal years. The Acquisition Earn-Out Amount may be paid, in our sole discretion, in cash (the “Acquisition Earn-Out Cash Consideration”), in shares of Series A Preferred Stock (the “Acquisition Earn-Out Stock Consideration”) or in a combination thereof. Pursuant to the Acquisition Agreement, to the extent that all or a portion of the Acquisition Earn-Out Amount is paid in shares of Series A Preferred Stock, the number of shares of Series A Preferred Stock to be issued to Newtek will be calculated based on the average of the daily volume weighted average prices of our common stock during each trading day during a 60 calendar-day period ending on December 31, 2026; provided, that in no event shall such price be less than $1.00.

Pursuant to the Acquisition Agreement, if the issuance of the Acquisition Earn-Out Stock Consideration would cause Newtek’s “total equity” (as calculated under the Bank Holding Company Act of 1956, as amended, and as implemented and interpreted by the Board of Governors of the Federal Reserve System) in us to exceed one-third of our total equity (the “Total Equity Cap”), then the number of shares of Series A Preferred Stock issuable as Acquisition Earn-Out Stock Consideration will be adjusted so that we will issue to Newtek the maximum number of shares of Series A Preferred Stock that would not cause Newtek’s total equity to exceed the Total Equity Cap, with a corresponding increase to the Acquisition Earn-Out Cash Consideration.

The Divestiture

On January 2, 2025, we completed the sale to Meteor Mobile of the Transferred Assets. The consideration delivered by Meteor Mobile to us at the closing of the Divestiture consisted of (i) $1,350,000 in cash and (ii) the assumption of all of the liabilities of the Sellers arising out of, or relating to, the Business or the Transferred Assets, other than certain excluded liabilities. In addition to the Divestiture Closing Consideration, we are entitled to receive, with respect to each Earn-Out Period, as defined and described below, certain payments in cash based on the cash revenue, net of any refunds, received by Meteor Mobile that is attributable to the Business (such cash revenue, the “Legacy Business Revenue”), as follows:

●

In the event of a change of control (as defined in the Divestiture Agreement) of Meteor Mobile during any of the Earn-Out Periods, we are entitled to receive an acceleration payment in cash, net of any Divestiture Earn-Out Amounts previously paid to us (the “Acceleration Payment”). If any of the Transferred Assets are sold independently from the other assets of Meteor Mobile, we will be entitled to (i) 50% of the aggregate consideration paid to Meteor Mobile for the Transferred Assets minus (ii) the aggregate amount of any Divestiture Earn-Out Amounts received by the Sellers by the date of the change of control, minus (iii) the aggregate amount of any Acceleration Payments previously paid through such date. If any of the Transferred Assets are sold contemporaneously with other assets of Meteor Mobile, we are entitled to (x) the aggregate consideration paid to Meteor Mobile for the Transferred Assets multiplied by the ratio of the trailing 12-month EBITDA of the Transferred Assets sold and the EBITDA of all assets sold minus (y) the aggregate amount of any Divestiture Earn-Out Amounts received by the Sellers by the date of the change of control, minus (z) the aggregate amount of any Acceleration Payments previously paid through such date. The minimum Acceleration Payment for the sale of “Paltalk,” “Camfrog” and “Vumber” is $1,650,000, $450,000 and $300,000, respectively, and the Acceleration Payments payable to us are capped at $5,000,000 in the aggregate.

Operating Activities

Net cash provided by operating activities was $1856,~~744,783~~105 for the ~~three~~six months ended ~~March~~June 3130, 2025, as compared to net cash used in operating activities of $~~335~~103,~~786~~210 for the ~~three~~six months ended June ~~March 31~~30, 2024. The ~~improvement~~increase in the amount of cash ~~used~~provided inby operations for the ~~three~~six months ended ~~March~~June 3130, 2024 was primarily ~~attributed~~ attributed to the change in the business activities of the Company following the Transactions compared to the ~~three~~six months ended ~~March 31~~June 30, 2024, specifically, the collection of accounts receivable (favorable by $0.23 million), and the timing of payment of payables (favorable by $01.75 million), netted asagainst ~~well as~~ amounts collected by the Company during the ~~first~~second quarter following the Divestiture due to Meteor Mobile and paid subsequent to quarter end of $0.4 million.

Investing Activities

Net cash used in investing activities for the six ~~three~~ months ended ~~March 31~~June 30, 2025 was $4,~~000~~280,~~000~~149 and related to the cash consideration paid by the Company to Newtek in connection with the Acquisition as well as the acquisition of fixed assets. There was no cash used in or provided by investing activities for the ~~three~~six months ended ~~March~~June 3130, 2024.

Financing Activities

Net cash provided by financing activities was $1,~~350~~137,~~000~~202 for the ~~three~~ six months ended ~~March~~June 3130, 2025, which was attributed to the $1,350,000 received in connection with the Divestiture netted against the $212,798 used in connection with the Stock Repurchase Plan. There was no cash used in or provided by financing activities for the ~~three~~six months ended ~~March~~June 3130, 2024. ~~This is attributed to the $1,350,000 received in connection with the Divestiture.~~

Contractual Obligations and Commitments

There have been no other material changes to our contractual obligations and commitments disclosed in the contractual obligations and commitments section of Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Form 10-K.

Off-Balance Sheet Arrangements

As of ~~March~~June 3130, 2025, we did not have any off-balance sheet arrangements.

Critical Accounting Estimates

We believe the following critical accounting policies affect our more significant judgments and estimates used in the preparation of our consolidated financial statements:

Business Combinations

We apply the acquisition method of accounting for business combinations. Under the acquisition method, the acquiring entity recognizes all of the identifiable assets acquired and liabilities assumed at their acquisition date fair values. We use our best estimates and assumptions to estimate the fair values of these tangible and intangible assets. Any excess of the purchase price over amounts allocated to the assets acquired is recorded as goodwill. The acquired intangible assets are amortized using the straight-line method over the estimated useful lives of the respective assets. Goodwill is reviewed for impairment on an annual basis, or more frequently if events or changes in circumstances indicate that the carrying amount of goodwill may be impaired.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Our management, including our principal executive officer and principal financial officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. There are inherent limitations to the effectiveness of any system of disclosure controls and procedures. In designing and evaluating the disclosure controls and procedures, our chief executive officer recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.

Based on the evaluation as of ~~March~~June 3130, 2025, ~~our~~ our management, including our principal executive officer and principal financial officer, concluded that our disclosure controls and ~~procedures~~ procedures were effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There have been no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) or 15d-15(f) under the Exchange Act) during the quarterly period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

~~During~~On ~~the quarter ended March 31, 2025, on~~ January 2, 2025, the Company completed the Acquisition. The Company is in the process of integrating its internal controls over financial reporting following the Acquisition. As a result of these integration activities, certain controls will be evaluated and may be changed.

3542

PART II: OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

To our knowledge, other than as described above, there are no material pending legal proceedings to which we are a party or of which any of our property is the subject.

ITEM 1A. RISK FACTORS

There were no material changes to the Risk Factors disclosed in “Item 1A. Risk Factors” in the Form 10-K during the three months ended ~~March~~June 3130, 2025. For more information ~~concerning~~ concerning our risk factors, please see “Item 1A. Risk Factors” in the Form 10-K.

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

Unregistered Sale of Equity Securities

There were no sales of unregistered securities during the quarter ended ~~March~~June 3130, 2025 that were not previously reported on a Current Report on Form 8-K.

Issuer Purchases of Common Stock

~~During~~The ~~the~~following ~~three~~table ~~months~~details ~~ended~~our ~~March 31, 2025,~~repurchases ~~the~~of ~~Company~~common ~~did~~stock ~~not~~during ~~repurchase~~the ~~any~~three ~~shares~~months ofended ~~common~~June ~~stock.~~30, 2025:

Period	Total Number of Shares Purchased (1)		Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs		Maximum Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
April 1, 2025 – April 30, 2025		—	$	—		—	$	400,000
May 1, 2025 – May 31, 2025		75,700	$	2.06		75,700	$	244,166
June 1, 2025 – June 30, 2025		28,900	$	1.97		28,900	$	187,202
Total		104,600				104,600

(1)	On May 8, 2025, we announced that our Board of Directors approved the Stock Repurchase Plan for up to $400,000 of our outstanding common stock, which expires on the one-year anniversary of such date.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

None.

ITEM 5. OTHER INFORMATION

During the three months ended ~~March~~June 3130, 2025, ~~none~~ none of the Company’s directors or executive officers adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.

3643

ITEM 6. EXHIBITS

(a) Exhibits required to be filed by Item 601 of Regulation S-K.

The following exhibits are included herein or incorporated herein by reference:

Exhibit
Number		Description
2.1#		Agreement and Plan of Merger, dated August 11, 2024, by and among Paltalk, Inc., PALT Merger Sub 1, Inc., PALT Merger Sub 2, LLC, Newtek Technology Solutions, Inc. and NewtekOne, Inc. (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of the Company filed on August 12, 2024 by the Company with the SEC).
2.2#***		Asset Purchase Agreement, dated November 7, 2024, by and among Paltalk, Inc., Paltalk Holdings, Inc., Paltalk Software, Inc., Camshare, Inc., A.V.M. Software, Inc., Vumber, LLC, and Meteor Mobile Holdings, Inc. (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of the Company filed on November 8, 2024 by the Company with the SEC).
3.1*		Certificate of Incorporation of Intelligent Protection Management Corp. (as amended through May 8, 2025).
3.1		Certificate of Incorporation of Intelligent Protection Management Corp. (as amended through May 8, 2025) (incorporated by reference to Exhibit 3.1 to the Quarterly Report on Form 10-Q of the Company filed on May 14, 2025 by the Company with the SEC).
3.2		Amended and Restated Bylaws of Intelligent Protection Management Corp. (as amended through January 2, 2025) (incorporated by reference to Exhibit 3.2 to the Annual Report on Form 10-K of the Company filed on March 24, 2025 by the Company with the SEC).
3.3		Certificate of Designations of Series A Non-Voting Common Equivalent Stock of Intelligent Protection Management Corp. (incorporated by reference to Exhibit 3.3 to the Current Report on Form 8-K of the Company filed on January 2, 2025 by the Company with the SEC).
10.1		~~Second~~Business ~~Amended~~Loan Agreement and ~~Restated~~Credit ~~Executive~~Agreement ~~Employment~~and ~~Agreement~~Revolving Promissory Note, dated ~~January~~April 210, 2025, by and ~~between~~among Intelligent Protection Management Corp., Intelligent Protection LLC and ~~Jason~~Newtek ~~Katz~~Bank, National Association (incorporated by reference to Exhibit 10.21 to the Current Report on Form 8-K of the Company filed on ~~January~~April 216, 2025 by the Company with the SEC).
10.2		Second Amended and Restated Executive Employment Agreement, dated January 2, 2025, by and between Intelligent Protection Management Corp. and Kara Jenny (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of the Company filed on January 2, 2025 by the Company with the SEC).
10.2†		Intelligent Protection Management Corp. 2025 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of the Company filed on May 9, 2025 by the Company with the SEC).
10.3		Executive Employment Agreement, dated January 2, 2025, by and between Intelligent Protection Management Corp. and Adam Zalko (incorporated by reference to Exhibit 10.4 to the Current Report on Form 8-K of the Company filed on January 2, 2025 by the Company with the SEC).
10.3*†		Form of Nonqualified Stock Option Agreement under the Intelligent Protection Management Corp. 2025 Long-Term Incentive Plan.
10.4		Executive Employment Agreement, dated January 2, 2025, by and between Intelligent Protection Management Corp. and Jared Mills (incorporated by reference to Exhibit 10.5 to the Current Report on Form 8-K of the Company filed on January 2, 2025 by the Company with the SEC).
10.4*†		Form of Incentive Stock Option Agreement under the Intelligent Protection Management Corp. 2025 Long-Term Incentive Plan.
10.5		Registration Rights Agreement, dated January 2, 2025, by and between Intelligent Protection Management Corp. and NewtekOne, Inc. (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of the Company filed on January 2, 2025 by the Company with the SEC).
10.5*†		Form of Restricted Stock Award Agreement under the Intelligent Protection Management Corp. 2025 Long-Term Incentive Plan.
10.6		Business Loan Agreement and Credit Agreement and Revolving Promissory Note, dated April 10, 2025, by and among Intelligent Protection Management Corp., Intelligent Protection LLC and Newtek Bank, National Association (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of the Company filed on April 16, 2025 by the Company with the SEC).
31.1*		Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*		Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**		Certification of the Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS		Inline XBRL Instance Document.
101.SCH		Inline XBRL Taxonomy Schema Document.
101.CAL		Inline XBRL Calculation Linkbase Document.
101.DEF		Inline XBRL Definition Linkbase Document.
101.LAB		Inline XBRL Label Linkbase Document.
101.PRE		Inline XBRL Presentation Linkbase Document.
104		Cover Page Interactive Data File (Formatted as Inline XBRL and contained in Exhibit 101).

#	Schedules and exhibits have been omitted pursuant to Item 601(a)(5) of Regulation S-K. Intelligent Protection Management Corp. hereby undertakes to furnish supplemental copies of any of the omitted schedules and exhibits upon request by the Securities and Exchange Commission.

*	Filed herewith.

The certification attached as Exhibit 32.1 is not deemed “filed” with the Securities and Exchange Commission and is not to be incorporated by reference into any filing of Intelligent Protection Management Corp. under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, whether made before or after the date of the Quarterly Report on Form 10-Q, irrespective of any general incorporation language contained in such filing.

*** Certain confidential information has been excluded pursuant to Item 601(b)(2)(ii) of Regulation S-K. Such excluded information is not material and is the type that Intelligent Protection Management Corp. treats as private or confidential.

***	Certain confidential information has been excluded pursuant to Item 601(b)(2)(ii) of Regulation S-K. Such excluded information is not material and is the type that Intelligent Protection Management Corp. treats as private or confidential.

†	Management contract or compensatory plan arrangement.

3744

SIGNATURES

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

	Intelligent Protection Management Corp.
Date: May 14, 2025	By:	/s/ Jason Katz
Date: August 12, 2025	By:	/s/ Jason Katz
		Jason Katz
		Chief Executive Officer
		(Principal Executive Officer and duly authorized officer)

	Intelligent Protection Management Corp.
Date: May 14, 2025	By:	/s/ Kara Jenny
Date: August 12, 2025	By:	/s/ Kara Jenny
		Kara Jenny
		Chief Financial Officer
		(Principal Financial and Accounting Officer and duly authorized officer)

3845

Filing Compare · INTELLIGENT PROTECTION MANAGEMENT CORP.