false --12-31 2025 Q2 0001763925 P5Y 0001763925 2025-01-01 2025-06-30 0001763925 2025-08-13 0001763925 2025-06-30 0001763925 2024-12-31 0001763925 2025-04-01 2025-06-30 0001763925 2024-04-01 2024-06-30 0001763925 2024-01-01 2024-06-30 0001763925 us-gaap:PreferredStockMember 2023-12-31 0001763925 us-gaap:CommonStockMember 2023-12-31 0001763925 cjax:SubscriptionsPayableMember 2023-12-31 0001763925 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001763925 us-gaap:RetainedEarningsMember 2023-12-31 0001763925 2023-12-31 0001763925 us-gaap:PreferredStockMember 2024-03-31 0001763925 us-gaap:CommonStockMember 2024-03-31 0001763925 cjax:SubscriptionsPayableMember 2024-03-31 0001763925 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001763925 us-gaap:RetainedEarningsMember 2024-03-31 0001763925 2024-03-31 0001763925 us-gaap:PreferredStockMember 2024-12-31 0001763925 us-gaap:CommonStockMember 2024-12-31 0001763925 cjax:SubscriptionsPayableMember 2024-12-31 0001763925 us-gaap:AdditionalPaidInCapitalMember 2024-12-31 0001763925 us-gaap:RetainedEarningsMember 2024-12-31 0001763925 us-gaap:PreferredStockMember 2025-03-31 0001763925 us-gaap:CommonStockMember 2025-03-31 0001763925 cjax:SubscriptionsPayableMember 2025-03-31 0001763925 us-gaap:AdditionalPaidInCapitalMember 2025-03-31 0001763925 us-gaap:RetainedEarningsMember 2025-03-31 0001763925 2025-03-31 0001763925 us-gaap:PreferredStockMember 2024-01-01 2024-03-31 0001763925 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001763925 cjax:SubscriptionsPayableMember 2024-01-01 2024-03-31 0001763925 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001763925 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001763925 2024-01-01 2024-03-31 0001763925 us-gaap:PreferredStockMember 2024-04-01 2024-06-30 0001763925 us-gaap:CommonStockMember 2024-04-01 2024-06-30 0001763925 cjax:SubscriptionsPayableMember 2024-04-01 2024-06-30 0001763925 us-gaap:AdditionalPaidInCapitalMember 2024-04-01 2024-06-30 0001763925 us-gaap:RetainedEarningsMember 2024-04-01 2024-06-30 0001763925 us-gaap:PreferredStockMember 2025-01-01 2025-03-31 0001763925 us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001763925 cjax:SubscriptionsPayableMember 2025-01-01 2025-03-31 0001763925 us-gaap:AdditionalPaidInCapitalMember 2025-01-01 2025-03-31 0001763925 us-gaap:RetainedEarningsMember 2025-01-01 2025-03-31 0001763925 2025-01-01 2025-03-31 0001763925 us-gaap:PreferredStockMember 2025-04-01 2025-06-30 0001763925 us-gaap:CommonStockMember 2025-04-01 2025-06-30 0001763925 cjax:SubscriptionsPayableMember 2025-04-01 2025-06-30 0001763925 us-gaap:AdditionalPaidInCapitalMember 2025-04-01 2025-06-30 0001763925 us-gaap:RetainedEarningsMember 2025-04-01 2025-06-30 0001763925 us-gaap:PreferredStockMember 2024-06-30 0001763925 us-gaap:CommonStockMember 2024-06-30 0001763925 cjax:SubscriptionsPayableMember 2024-06-30 0001763925 us-gaap:AdditionalPaidInCapitalMember 2024-06-30 0001763925 us-gaap:RetainedEarningsMember 2024-06-30 0001763925 2024-06-30 0001763925 us-gaap:PreferredStockMember 2025-06-30 0001763925 us-gaap:CommonStockMember 2025-06-30 0001763925 cjax:SubscriptionsPayableMember 2025-06-30 0001763925 us-gaap:AdditionalPaidInCapitalMember 2025-06-30 0001763925 us-gaap:RetainedEarningsMember 2025-06-30 0001763925 2024-01-01 2024-12-31 0001763925 2025-05-31 0001763925 2024-05-01 0001763925 cjax:PaycheckProtectionProgramMember 2020-05-07 0001763925 cjax:PaycheckProtectionProgramMember 2021-11-29 0001763925 cjax:PaycheckProtectionProgramMember 2021-11-27 2021-11-29 0001763925 cjax:PaycheckProtectionProgramMember us-gaap:RelatedPartyMember 2025-06-30 0001763925 cjax:PaycheckProtectionProgramMember us-gaap:RelatedPartyMember 2025-01-01 2025-06-30 0001763925 us-gaap:CommonStockMember cjax:WilliamRDownsMember srt:ChiefExecutiveOfficerMember 2024-01-10 0001763925 us-gaap:CommonStockMember 2024-01-10 0001763925 us-gaap:SeriesAPreferredStockMember cjax:JeffreyJGuzyMember 2024-01-26 0001763925 us-gaap:SeriesAPreferredStockMember cjax:JeffreyJGuzyMember srt:ChiefFinancialOfficerMember 2024-01-26 0001763925 us-gaap:SeriesAPreferredStockMember cjax:WmBarrettWellmanMember srt:ChiefFinancialOfficerMember 2024-01-26 0001763925 cjax:CommonStocksMember cjax:WmBarrettWellmanMember srt:ChiefFinancialOfficerMember 2025-04-01 2025-04-11 0001763925 cjax:CommonStocksMember cjax:WmBarrettWellmanMember srt:ChiefFinancialOfficerMember 2025-04-11 0001763925 us-gaap:SeriesAPreferredStockMember 2025-06-30 0001763925 us-gaap:CommitmentsMember 2025-06-30 0001763925 us-gaap:CommitmentsMember 2024-12-31 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended: June 30, 2025

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

Commission File Number: 333-232845

CoJax Oil and Gas Corporation
(Exact Name of registrant as specified in its charter)

Virginia	46-1892622
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification No.)

483 0Line Avenue, Suite 152 Shreveport, LA	71106
(Address of principal executive offices)	(Zip Code)

(703) 479-8538
(Registrant’s telephone number, including area code)

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

Title of each Class	Trading Symbol	Name of each exchange on which registered
None	N/A	N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

☒ Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

☐ Yes ☐ No

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

☐ Yes ⌧ No

The registrant has one class of common stock of which 14,168,755 shares were outstanding as of August 13, 2025.

CoJax Oil and Gas Corporation

Form 10-Q
For the Quarter Ended June 30, 2025

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION
Item 1. Financial Statements.	3
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	18
Item 3. Quantitative and Qualitative Disclosures About Market Risk	25
Item 4. Controls and Procedures	25

PART II – OTHER INFORMATION
Item 1. Legal Proceedings	26
Item 1A. Risk Factors	26
Item 2. Recent Sales of Unregistered Securities; Use of Proceeds from Registered Securities	26
Item 3. Defaults Upon Senior Securities	26
Item 4. Mine Safety Disclosures	26
Item 5. Other Information	26
Item 6. Exhibits	26
SIGNATURES	27

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

COJAX OIL AND GAS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS

	June 30, 2025			December 31,
	(Unaudited)			2024
ASSETS
Current Assets
Cash	$	63,529		$	46,738
Accounts receivable		169,938			147,082
Prepaid expenses		—			21,210
Total Current Assets		233,467			215,030
Properties and Equipment
Oil and natural gas properties at cost		11,065,307			11,065,307
Less: Accumulated depletion		(962,840)			(766,901)
Total Properties and Equipment, net		10,102,467			10,298,406
Total Assets		10,335,934			10,513,436

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities
Accounts payable		201,447			113,473
Workover expense payable		23,627			40,334
Accrued salaries and payroll taxes		802,338			1,059,281
Current portion of notes payable		10,139			10,088
Notes payable – related party		103,001			103,001
Total Current Liabilities		1,140,552			1,326,177
Long-term Liabilities
Asset retirement obligations		575,378			553,538
Note payable, net of current portion		5,925			11,007
Total Long-term Liabilities		581,303			564,545
Total Liabilities		1,721,855			1,890,722

Commitments and contingencies (Note 10)

Stockholders’ Equity
Common stock, $0.01 par value, 300,000,000 current shares authorized, 14,168,755 and 13,998,639 shares issued and outstanding, at June 30, 2025 and December 31, 2024 respectively.		141,687			139,986
Subscription payable		10,000			10,000
Additional paid-in capital		21,185,146			20,846,615
Accumulated deficit		(12,722,754	)		(12,373,887	)
Total Stockholders’ Equity		8,614,079			8,622,714
Total Liabilities and Stockholders’ Equity	$	10,335,934		$	10,513,436

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

COJAX OIL AND GAS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)


	For the Three Months						For the Six Months
	Ended June 30,						Ended June 30,
	2025			2024			2025			2024
Revenues	$	233,624		$	318,007		$	571,847		$	500,060

Operating costs and expenses:
Lease operating expenses		126,385			116,142			223,625			163,483

General and administrative expenses		204,253			170,522			478,583			524,692
Depletion and accretion on discounted liabilities		106,804			105,704			217,779			189,655
Total operating costs and expenses		437,442			392,368			919,987			877,830

Loss from Operations		(203,818	)		(74,361	)		(348,140	)		(377,770	)

Other expense:
Interest expense, net		(243	)		(77	)		(727	)		(154	)
Total other expense		(243	)		(77	)		(727	)		(154	)

Net Loss	$	(204,061	)	$	(74,438	)	$	(348,867	)	$	(377,924	)

Net loss per common share - basic and diluted	$	(0.01	)	$	(0.01	)	$	(0.02	)	$	(0.04	)
Weighted average number of common shares outstanding during the period - basic and diluted		14,155,061			11,341,729			14,079,768			10,750,821

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

COJAX OIL AND GAS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(UNAUDITED)


	Preferred stock				Common stock				Subscriptions		Additional paid-in		Accumulated			Total Stockholder’s equity
	Shares		Amount		Shares		Amount		Payable		capital		deficit			(deficit)
Balance, December 31, 2023		105,000	$	1,050		9,315,902	$	93,159	$	10,000	$	13,727,918	$	(10,764,041	)	$	3,068,086
Common stock issued for services		—		—		100,000		1,000		—		98,000		—			99,000
Conversion of preferred stock to common stock		(105,000)		(1,050)		1,050,000		10,500		—		(9,450)		—			—
Net loss for the three months ending March 31, 2024		—		—		—		—		—		—		(303,486	)		(303,486	)
Balance, March 31, 2024		—	$	—		10,465,902	$	104,659	$	10,000	$	13,816,468	$	(11,067,527	)	$	2,863,600
Common stock issued for acquisitions		—		—		1,320,755		13,208		—		2,628,303		—			2,641,511
Net loss for the three months ending June 30, 2024		—		—		—		—		—		—		(74,438	)		(74,438	)
Balance, June 30, 2024		—	$	—		11,786,657	$	117,867	$	10,000	$	16,444,771	$	(11,141,965	)	$	5,430,673

Balance, December 31, 2024		—		—		13,998,639	$	139,986	$	10,000	$	20,846,615	$	(12,373,887	)	$	8,622,714
Net loss for the three months ending March 31, 2025		—		—		—		—		—		—		(144,806	)		(144,806	)
Balance, March 31, 2025		—	$	—		13,998,639	$	139,986	$	10,000	$	20,846,615	$	(12,518,693	)	$	8,477,908
Common stock issued for accrued salaries		—		—		170,116		1,701		—		338,531		—			340,232
Net loss for the three months ending June 30, 2025		—		—		—		—		—		—		(204,061	)		(204,061	)
Balance, June 30, 2025		—	$	—		14,168,755	$	141,687	$	10,000	$	21,185,146	$	(12,722,754	)	$	8,614,079

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

COJAX OIL AND GAS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)


*For the Six Months Ended June 30,*	2025			2024
Cash flows from operating activities:
Net loss	$	(348,867	)	$	(377,924	)
Adjustments to reconcile Net loss to net cash provided by operations:
Depletion expense		195,939			184,079
Accretion of asset retirement obligation		21,840			5,576
Common stock issued for services and salaries		—			99,000
Changes in operating assets and liabilities:
Accounts receivable		(22,856	)		5,852
Prepaid expense		21,210			(9,750	)
Accounts payable and accrued liabilities		154,556			139,141
Net cash provided by operating activities		21,822			45,974

Cash flows from investing activities:		—			—

Cash flows from financing activities:
Payments of loan payable - SBA PPP loan		(5,031	)		(4,977	)
Net cash used in financing activities		(5,031	)		(4,977	)

Net change in cash		16,791			40,997
Cash at beginning of period		46,738			75,908
Cash at end of period	$	63,529		$	116,905

Supplemental disclosure of non-cash activities:
Cash paid for interest and taxes	$	298		$	147
Supplemental disclosure of non-cash financing activities:
Common shares issued for acquisitions	$	—		$	2,641,511
Common shares issued upon conversion of Series A Preferred shares	$	—		$	2,100,000
ARO assumed from acquisitions	$	—		$	19,221
Change in estimate of asset retirement obligation asset and liability	$	—		$	14,727
Common shares issued for accrued salaries	$	340,232		$	—

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

COJAX OIL AND GAS CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

NOTE 1 – ORGANIZATION, NATURE OF OPERATIONS AND BASIS OF PRESENTATION

Organization

CoJax Oil & Gas Corporation, a Virginia corporation (“Company”), was incorporated on November 13, 2017. The Company is based in Shreveport, Louisiana, with a wholly owned subsidiary, Barrister Energy LLC (‘Barrister Energy’), registered in Mississippi and based in Laurel, Mississippi.

Nature of Operations

The Company is a growing U.S. energy company engaged in the acquisition and development of lower-risk onshore oil and gas-producing properties within the Southeastern U.S. The Company’s focused growth strategy relies primarily on leveraging management’s expertise to acquire both operated and non-operated interests in producing properties with the goal of assembling a large oil and gas portfolio. Through this strategy of acquisition of operated and non-operated properties, the Company has the unique ability to benefit from the technical and scientific expertise of world-class exploration and production (“E&P”) companies operating in the area.

Since inception, the Company has been engaged in organizational activities and had limited revenue-generating operations prior to the periods covered by this current report. The Company has begun to acquire assignments of hydrocarbon revenues and underlying oil and gas exploration and production rights as covered by this quarterly report. The company runs all operations of its current acquisitions through Barrister Energy LLC, the operational subsidiary.

The Company focuses on the acquisition of and exploitation of upstream energy assets, specifically targeting select oil and gas mineral interests. These acquisitions are structured primarily as acquisitions of leases, working interests, real property interests and mineral rights and royalties and are generally not regarded as the acquisition of securities, but rather real property interests, allowing the Company to receive a portion of the production from the leased acreage (or of the proceeds of the sale thereof). As an owner of these interests, the Company also has an obligation for its share of lease operating costs.

Condensed Consolidated Financial Statements

The accompanying condensed consolidated financial statements prepared by CoJax Oil and Gas Corporation (the “Company” or “CoJax”) have not been audited by an independent registered public accounting firm. In the opinion of the Company’s management, the accompanying unaudited financial statements contain all adjustments necessary for a fair presentation of the results of operations for the periods presented, which adjustments were of a normal recurring nature, except as disclosed herein. The results of operations for the six months ended June 30, 2025, are not necessarily indicative of the results to be expected for the full year ending December 31, 2025, for various reasons, including as a result of the impact of fluctuations in prices received for oil and natural gas, natural production declines, the uncertainty of exploration and development drilling results, fluctuations in the fair value of derivative instruments, the impacts of other factors.

These unaudited condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial information, and, accordingly, do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. Therefore, these financial statements should be read in conjunction with the Company’s annual report on Form 10-K for the year ended December 31, 2024.

NOTE 2 – GOING CONCERN DISCLOSURE

The Company’s condensed consolidated financial statements are prepared using U.S. GAAP applicable to a going concern that contemplates the realization of assets and liquidation of liabilities in the normal course of business. There can be no assurance that the Company will be able to achieve its business plan, raise any additional capital, or secure the additional financing necessary to implement its current operating plan. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

The Company has yet to achieve profitable operations, expects to incur further losses in the development of its business, has only recently begun producing positive cash flows from operating activities, and is dependent upon future issuances of equity or other financings to fund ongoing operations, all of which raises substantial doubt about the Company’s ability to continue as a going concern for a period of twelve months from the issuance of these financial statements. The Company’s ability to continue as a going concern is dependent upon its ability to generate future profitable operations and/or to obtain the necessary financing from stockholders or other sources to meet its obligations and repay its liabilities arising from normal business operations when they come due. Management has developed a capital investment proposal plan and is currently pursuing funding opportunities; however, there is no assurance of additional funding being available or on acceptable terms, if at all.

NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of consolidation

The accompanying consolidated financial statements include the accounts of the Company and of its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation.

Use of Estimates

The preparation of financial statements in conformity U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Significant areas of estimate include the impairment of assets and rates for amortization, accrued liabilities, future income tax obligations, and the inputs used in calculating stock-based compensation. Actual results could differ from those estimates and would affect future results of operations and cash flows.

Cash and Cash Equivalents

The Company considers all highly liquid temporary cash investments with an original maturity of three months or less to be cash equivalents. At June 30, 2025 and December 31, 2024, the Company had no cash equivalents.

Oil and Gas Producing Activities

The Company uses the successful efforts method of accounting for oil and gas activities. Under this method, the costs of productive exploratory wells, all development wells, related asset retirement obligation assets, and productive leases are capitalized and amortized, principally by field, on a units-of-production basis over the life of the remaining proved reserves. Exploration costs, including personnel costs, geological and geophysical expenses, and delay rentals for oil and gas leases are charged to expense as incurred. Exploratory drilling costs are initially capitalized but charged to expense if and when the well is determined not to have found reserves in commercial quantities.

Estimates of oil and gas reserves, as determined by independent petroleum engineers, are continually subject to revision based on price, production history and other factors. Depletion expense, which is computed based on the units of production method, could be significantly impacted by changes in such estimates. Additionally, US GAAP requires that if the expected future undiscounted cash flows from an asset are less than its carrying cost, that asset must be written down to its fair market value. As the fair market value of an oil and gas property will usually be significantly less than the total undiscounted future net revenues expected from that asset, slight changes in the estimates used to determine future net revenues from an asset could lead to the necessity of recording a significant impairment of that asset.

Unproved oil and gas properties will be assessed annually to determine whether they have been impaired by the drilling of dry holes on or near the related acreage or other circumstances, which may indicate a decline in value. When impairment occurs, a loss will be recognized. When leases for unproved properties expire, the costs thereof, net of any related allowance for impairment, will be removed from the accounts and charged to expense.

The Company will review its proved oil and natural gas properties for impairment whenever events and circumstances indicate that a decline in the recoverability of its carrying value may have occurred. It estimates the undiscounted future net cash flows of its oil and natural gas properties and compares such undiscounted future cash flows to the carrying amount of the oil and natural gas properties to determine if the carrying amount is recoverable. If the carrying amount exceeds the estimated undiscounted future cash flows, the Company will adjust the carrying amount of the oil and natural gas properties to fair value.

During the year ended December 31, 2024, the Company recorded impairments of $922,932 on oil and gas properties. There were no impairments recorded during the six months ended June 30, 2025 and 2024.

Long-Lived Assets

The Company accounts for the impairment or disposal of long-lived assets according to the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) 360 “Property, Plant and Equipment”. ASC 360 clarifies the accounting for the impairment of long-lived assets and for long-lived assets to be disposed of, including the disposal of business segments and major lines of business. Long-lived assets are reviewed when facts and circumstances indicate that the carrying value of the asset may not be recoverable. When necessary, impaired assets are written down to estimated fair value based on the best information available. Estimated fair value is generally based on either appraised value or measured by discounting estimated future cash flows. Considerable management judgment is necessary to estimate discounted future cash flows. Accordingly, actual results could vary significantly from such estimates. The Company did not recognize any impairment losses on long-lived assets during the six months ended June 30, 2025 and 2024.

Fair Values of Financial Instruments

The Company had no financial instruments for the six months ended June 30, 2025, or for the year ended December 31, 2024.

ASC 820 “Fair Value Measurements and Disclosures” defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) a reporting entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which give the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:

Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;

Level 2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (e.g., interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation or other means; and

Level 3 – Fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not based on observable market data (unobservable inputs).

Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of June 30, 2025, and December 31, 2024. The respective carrying value of certain on-balance-sheet financial instruments approximated their fair values due to the short-term nature of these instruments.

Revenue Recognition

The Company accounts for revenue under ASC 606 “Revenue from Contracts with Customers.” Under ASC 606, oil and natural gas sales revenues are recognized when control of the product is transferred to the customer, the performance obligations under the terms of the contracts with customers are satisfied and collectability is reasonably assured. All the Company’s oil and natural gas sales are made under contracts with customers. The performance obligations for the Company’s contracts with customers are satisfied at a point in time through the delivery of oil and natural gas to its customers. Accordingly, the Company’s contracts do not give rise to contract assets or liabilities. The Company typically receives payment within 90 days of the month of delivery. The Company’s contracts for oil and natural gas sales are standard industry contracts that include variable consideration based on the monthly index price and adjustments that may include counterparty-specific provisions related to volumes, price differentials, discounts, and other adjustments and deductions.

The following table presents revenues disaggregated by product for the three and six months ended June 30, 2025, and 2024:

	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2025		2024		2025		2024

Crude oil revenues	$	233,624	$	318,007	$	571,847	$	499,233
Gas revenues		—		—		—		827
Total revenues	$	233,624	$	318,007	$	571,847	$	500,060

All revenues are from production from the Gulf States Drill Region.

Accounts Receivable

Accounts receivable consists of oil and natural gas receivables. Ongoing evaluations of collectability are performance and an allowance for expected credit losses is provided against the portion of accounts receivable that is estimated to be uncollectible. The Company did not recognize any write-offs during the three and six months ended June 30, 2025 and 2024. At both June 30, 2025, and December 31, 2024, the allowance for expected credit losses was $0.

Stock-Based Compensation

The Company accounts for Stock-Based Compensation under ASC 718 “Compensation – Stock Compensation”, which addresses the accounting for transactions in which an entity exchanges its equity instruments for goods or services, with a primary focus on transactions in which an entity obtains employee services in share-based payment transactions. Generally accepted accounting principles require measurement of the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award. Incremental compensation costs arising from subsequent modifications of awards after the grant date must be recognized.

The Company issues stock to consultants for various services. The costs for these transactions are measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. The value of the common stock is measured at the earlier of (i) the date at which a firm commitment for performance by the counterparty to earn the equity instruments is reached or (ii) the date at which the counterparty’s performance is complete. The Company recognized consulting expense and a corresponding increase to additional paid-in-capital related to stock issued for services.

Income Taxes

Income taxes are accounted for under ASC 740 using the liability method of accounting for income taxes. Under the liability method, future tax liabilities and assets are recognized for the estimated future tax consequences attributable to differences between the amounts reported in the financial statement carrying amounts of assets and liabilities and their respective tax bases. Future tax assets and liabilities are measured using enacted or substantially enacted income tax rates expected to apply when the asset is realized, or the liability settled. The effect of a change in income tax rates on future income tax liabilities and assets is recognized in income in the period that the change occurs. Future income tax assets are recognized to the extent that they are considered more likely than not to be realized.

ASC 740 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements. This standard requires a company to determine whether it is more likely than not that a tax position will be sustained upon examination based on the technical merits of the position. If the more-likely-than-not threshold is met, a company must measure the tax position to determine the amount to recognize in the financial statements.

Because of the implementation of this standard, the Company performed a review of its material tax positions in accordance with recognition and measurement standards established by ASC 740 and concluded that it had no uncertain tax positions as of June 30, 2025, or as of December 31, 2024.

Basic and Diluted Earnings per Share

The Company computes income per share in accordance with ASC 260, “Earnings per Share”, which requires the presentation of both basic and diluted earnings per share (“EPS”) on the face of the statement of operations. Basic EPS is computed by dividing income available to common stockholders by the weighted average number of shares outstanding during the period. Diluted EPS gives effect to all dilutive potential shares of common stock outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. As of June 30, 2025 and December 31, 2024, the Company had 0 potentially dilutive common shares outstanding.

Asset Retirement Obligations

The Company records the estimated fair value of obligations associated with the retirement of tangible, long-lived assets in the period in which they are incurred. When a liability is initially recorded, the Company capitalizes the cost by increasing the carrying amount of the related long-lived asset. Over time, the liability is accreted to its present value, and the capitalized cost is depleted over the useful life of the related asset.

Revisions to estimated asset retirement obligations will result in an adjustment to the related capitalized asset and corresponding liability. Upon settlement of the liability, the Company either settles the obligation for its recorded amount or incurs a gain or loss. The Company’s asset retirement obligation relates to the plugging, dismantling, removal, site reclamation, and similar activities of its oil and gas properties.

Asset retirement obligations are estimated at the present value of expected future net cash flows and are discounted using the Company’s credit adjusted risk free rate. The Company uses unobservable inputs in the estimation of asset retirement obligations that include, but are not limited to: costs of labor, costs of materials, profits on costs of labor and materials, the effect of inflation on estimated costs, and discount rate. Due to the subjectivity of assumptions and the relative long lives of the Company’s leases, the costs to ultimately retire the Company’s obligations may vary significantly from prior estimates. Assumptions used in determining estimates are reviewed annually.

Concentration of Credit Risk

Our revenue can be materially affected by current economic conditions and the price of oil and natural gas. However, based on the current demand for crude oil and natural gas and the fact that alternative purchasers are readily available, we believe that the loss of our marketing agents and/or any of the purchasers identified by our marketing agents would not have a long term material adverse effect on our financial position or results of international operations. The continued economic disruption resulting from Russia’s invasion of Ukraine, a potential global recession, and other varying macroeconomic conditions could materially impact the Company’s business in future periods. Any potential disruption will depend on the duration and intensity of these events, which are highly uncertain and cannot be predicted at this time.

Concentration of Credit Risk – Cash – The Company maintains cash and cash equivalent balances at a single financial institution that are insured by the Federal Deposit Insurance Corporation (FDIC) up to $250,000. At June 30, 2025, and December 31, 2024, the Company had no exposure in excess of insurance.

Concentration of Credit Risk – Accounts Receivable – All of the Company’s outstanding accounts receivable was with two parties, Taxodium Energy, LLC and Liberty Operating Company.

Segment Information

The Company operates in one reportable segment engaged in the acquisition, exploration, and production of oil and natural gas properties in the Gulf States Drilling Region.

The Company’s chief operating decision maker (“CODM”) is the President and Chief Executive Officer as he maintains responsibility for assessment of the Company’s performance and decision making regarding resource allocation. Consolidated gross profit (loss) is the performance measure used by the CODM to evaluate the segment’s performance and allocate capital and to monitor budget versus actual results. The information regularly provided to the CODM on the segment’s revenues and significant expenses aligns with the categories presented in the Condensed Consolidated Statements of Income. Furthermore, the segment’s assets are reported on the Condensed Consolidated Balance Sheets as total assets.

NOTE 4 – RECENT ACCOUNTING PRONOUNCEMENTS

New and Recently Adopted Accounting Pronouncements

The Company has implemented all new accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

NOTE 5 –ROYALTY INTERESTS IN OIL AND GAS PROPERTIES

On May 31, 2024, the Company issued 1,320,755 shares of common stock, $0.01 par value per share, valued at $2.00 per share (the “Shares”), to Liberty Operating, LLC, a Mississippi limited liability company (“Liberty”), in consideration for the sale and assignment of various mineral and oil and gas interest in and to certain properties located in Mississippi to Barrister Energy, LLC, a wholly-owned subsidiary of the Company organized under the laws of Mississippi. At the request and the instructions of Liberty, the Company issued the Shares to all members of Liberty on the pro rata basis of their ownership interest in Liberty. The acquisition was effective as of May 1, 2024 and the Company recorded additions of $962,619 and $1,698,113 to proved and unproved reserves, respectively.

The Company did not execute any acquisitions during the six months ended June 30, 2025. At June 30, 2025, the Company had leased oil and gas properties assets valued at $10,102,467.


Balance, December 31, 2024	$	10,298,406
Depletion expense		(195,939	)
Balance, June 30, 2025	$	10,102,467

We recorded depletion expense of $95,425 and $195,939 for the three and six months ended June 30, 2025, respectively, and recorded depletion expense of $102,755 and $184,079 for the three and six months ended June 30, 2024, respectively.

NOTE 6 – ASSET RETIREMENT OBLIGATION

The Company records the obligation to plug and abandon oil and gas wells at the dates the properties are either acquired or the wells are drilled. The asset retirement obligation is adjusted each quarter for any liabilities incurred or settled during the period, accretion expense, and any revisions made to the costs or timing estimates. The asset retirement obligation is incurred using an annual credit-adjusted risk-free discount rate at the applicable dates. Changes in the asset retirement obligation were as follows:

Balance, December 31, 2024	$	553,538
Accretion expense		21,840
Balance, June 30, 2025	$	575,378

NOTE 7 – NOTES PAYABLE

Notes payable consisted of the following:

	June 30, 2025			December 31, 2024
SBA PPP Loan	$	16,064		$	21,095
Notes payable – related party		103,001			103,001
Total notes payable		119,065			124,096
Less: current portion		(113,140	)		(113,089	)
Notes payable net of current portion	$	5,925		$	11,007

SBA PPP Loan

On May 7, 2020, the Company applied for a Small Business Association (SBA) loan under the Paycheck Protection Program (PPP). The Company met all the necessary qualifications to apply for a $49,992 loan. On June 10, 2020, the SBA PPP loan was approved and transferred to the Company to be used for payment of accrued payroll and related payroll taxes. On November 29, 2021, the Company was notified that the request for forgiveness was denied. The note was converted to a five-year loan bearing interest at 1% per annum beginning on January 1, 2022.

Related Party

The Company has issued several unsecured promissory notes to a related party, the CFO of the Company. The related party notes bear interest at 2% per annum. Principal and accrued interest on all notes mature on December 31, 2025.

NOTE 8 – RELATED PARTY TRANSACTIONS

For the six months ending June 30, 2025 and the year ending 2024, the following related party transactions occurred between any of the Company’s directors or executive officers or any person nominated or chosen by the Company to become a director or executive officer:

Effective as of January 10, 2024, the board of directors of the Company (the “Board”) increased the size of the Board from two to three directors and appointed William R. Downs to the Board.

On January 10, 2024, Jeffrey J. Guzy resigned from serving as Chief Executive Officer, President and Chairman of the Board. Immediately upon Mr. Guzy’s resignation from these offices, the Board appointed Mr. Downs to positions of Chief Executive Officer, President and Chairman of the Board. Also on January 10, 2024, Wm. Barrett Wellman resigned as Chief Financial officer and Secretary of the Company. Effective immediately upon Mr. Wellman’s resignation, the Board appointed Mr. Guzy as the Company’s Chief Financial officer and Secretary.

On January 10, 2024, the Company issued 100,000 common shares at $0.99 per share to William R. Downs in connection with his appointment as the Company’s new Chief Executive Officer. The issuance of 100,000 shares was recognized at the share price on the date of the employment agreement.

On January 26, 2024, the holders of the Company’s Series A convertible preferred stock converted all 105,000 shares issued and outstanding into common shares at a conversion rate of one to ten. The conversion occurred at the rate specified in the initial issuance agreement and therefore no gain or loss was recognized on the conversion. In connection with the exercise of the conversion option, the Company issued 575,000 and 475,000 common shares to Jeffrey J. Guzy and Wm. Barrett Wellman, respectively.

On April 11, 2025, the Company issued 170,116 shares of Common Stock at $2.00 per share to Mr. Wellman in lieu of the accrued salary liability of $340,232 for services performed by Mr. Wellman in his previous role as Chief Financial Officer. The issuance of these shares did not involve any underwriters, underwriting discounts or commissions or any public offering and we believe is exempt from the registration requirements of the Securities Act by virtue of Section 4(2) thereof as a transaction not involving a public offering.

NOTE 9 – STOCKHOLDERS’ EQUITY

Authorized Capital

As of June 30, 2025, the Company has 300,000,000 authorized shares of Common Stock at $0.01 par value and 50,000,000 authorized shares of Preferred Stock at a par value of $0.10, and Series A convertible shares at a par value of $0.01.

Preferred Stock

The holders of Preferred Stock are entitled to receive dividends equal to the amount of the dividend or distribution per share of common stock payable multiplied by the number of shares of common stock the shares of Series A preferred shares held by such holder are convertible into. Each Series A preferred share is convertible into ten common shares.

The company classified the Series A Preferred Stock as permanent equity as the terms do not provide for an obligation to buy back the shares in exchange for cash or other assets of the Company. The shares are not considered debt under ASC 480 “Distinguishing Liabilities from Equity” as the shares do not represent an obligation that must or may be settled with a variable number of shares. No other redemption features exist within the terms of the instrument.

Refer to Note 8 for details on convertible preferred stock issuances to the Company’s officers.

Common Stock

Refer to Note 8 for details on common share issuances to the Company’s officers.

The above shares of capital stock are restricted securities under Rule 144 and were issued in reliance on an exemption from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”).

Capital Contributions

During the periods ending June 30, 2025, and June 30, 2024, the Company did not receive any capital contributions.

NOTE 10 – COMMITMENTS AND CONTINGENCIES

Operating Lease Commitments

The Company has no lease obligations at June 30, 2025, and December 31, 2024. Additionally, the Company has no known contingencies as of June 30, 2025, and December 31, 2024.

Purchase Commitments

The Company has no purchase obligations at June 30, 2025 and December 31, 2024.

Legal Matters

During the course of business, litigation commonly occurs. From time to time, the Company may be a party to litigation matters involving claims against the Company. The Company operates in a highly regulated industry and employs personnel, which may inherently lend itself to legal matters. Management is aware that litigation has associated costs and that results of adverse litigation verdicts could have a material effect on the Company’s financial position or results of operations.

There are no known legal proceedings against the Company or its officers and directors in their capacity as officers and directors of the Company.

NOTE 11 – SUBSEQUENT EVENTS

The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The management of the Company determined that there were no reportable subsequent events to be disclosed beyond the following:

On July 4, 2025 the One Big Beautiful Bill Act (“OBBBA”) was enacted. The OBBBA introduces significant changes to the tax code, including modifications to bonus depreciation and interest expense limitations. The Company is currently evaluating the provisions of the OBBBA to determine the impact on its financial statements.

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

Management’s Discussion and Analysis of Financial Condition and Results of Operations analyzes the major elements of our balance sheets and statements of operations. This section should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2024, and our interim unaudited financial statements and accompanying notes to these financial statements.

NOTE ABOUT FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended. The statements contained in this report that are not historical facts are forward-looking statements that represent management’s beliefs and assumptions based on currently available information. Forward-looking statements include information concerning our possible or assumed future results of operations, business strategies, need for financing, competitive position, and potential growth opportunities. Our forward-looking statements do not consider the effects of future legislation or regulations. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words “believes,” “intends,” “may,” “should,” “anticipates,” “expects,” “could,” “plans,” “estimates,” “projects,” “targets” or comparable terminology or by discussions of strategy or trends. Although we believe that the expectations reflected in such forward-looking statements are reasonable, we cannot give any assurances that these expectations will prove to be correct. Such statements by their nature involve risks and uncertainties that could significantly affect expected results, and actual future results could differ materially from those described in such forward-looking statements.

Among the factors that could cause actual future results to differ materially are the risks and uncertainties discussed in this report and in our annual report on Form 10-K for the year ended December 31, 2024. While it is not possible to identify all factors, we continue to face many risks and uncertainties including, but not limited to:

●

declines or volatility in the prices we receive for our oil and natural gas;

●

our ability to raise additional capital to fund future capital expenditures;

●

our ability to generate sufficient cash flow from operations, borrowings or other sources to enable us to fully develop and produce our oil and natural gas properties;

●

general economic conditions, whether internationally, nationally or in the regional and local market areas in which we do business;

●

risks associated with drilling, including completion risks, cost overruns and the drilling of non-economic wells or dry holes;

●

uncertainties associated with estimates of proved oil and natural gas reserves;

●

the presence or recoverability of estimated oil and natural gas reserves and the actual future production rates and associated costs;

●

risks and liabilities associated with acquired companies and properties;

●

risks related to the integration of acquired companies and properties;

●

potential defects in title to our properties;

●

cost and availability of drilling rigs, equipment, supplies, personnel, and oilfield services;

●

geological concentration of our reserves;

●

environmental or other governmental regulations, including the legislation of hydraulic fracture stimulation;

●

our ability to secure firm transportation for oil and natural gas we produce and to sell the oil and natural gas at market prices;

●

exploration and development risks;

●

management’s ability to execute our plans to meet our goals;

●

our ability to retain key members of our management team on commercially reasonable terms;

●

the occurrence of cybersecurity incidents, attacks or other breaches to our information technology systems or on systems and infrastructure used by the oil and gas industry;

●

weather conditions;

●

effectiveness of our internal control over financial reporting;

●

actions or inactions of third-party operators of our properties;

●

costs and liabilities associated with environmental, health and safety laws;

●

our ability to find and retain highly skilled personnel;

●

operating hazards attendant to the oil and natural gas business;

●

competition in the oil and natural gas industry;

●

evolving geopolitical and military hostilities in the Middle East;

●

economic and competitive conditions;

●

lack of available insurance;

●

cash flow and anticipated liquidity;

●

the other factors discussed under “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

Forward-looking statements speak only as to the date hereof. Except as otherwise required by applicable law, we disclaim any intention or obligation to update publicly or revise such statements whether as a result of new information, future events or otherwise.

There may also be other risks and uncertainties that we are unable to predict at this time or that we do not now expect to have a material adverse impact on our business.

Overview

CoJax is a growth-oriented independent exploration and production company based in Shreveport, Louisiana, and is engaged in oil and natural gas development, production, acquisition, and exploration activities currently focused on the Gulf States Drill Region.

Business Description and Plan of Operation

CoJax is currently engaged in oil and natural gas acquisition, exploration, development, and production in Mississippi and Alabama. We focus on developing our existing properties while continuing to pursue acquisitions of oil and gas properties with upside potential in the Gulf States Drill Region.

Our goal is to increase stockholder value by investing in oil and natural gas projects with attractive rates of return on capital employed. We plan to achieve this goal by exploiting and developing our existing oil and natural gas properties and pursuing strategic acquisitions of additional properties, while remaining cash flow positive, maintaining low operating costs, and striving to show a gain in annual production while reducing the Company’s debt.

Executive Summary - Second Quarter 2025 Developments and Highlights

Risks and Uncertainties

The oil and natural gas industry is a global market impacted by many factors, including government regulations, particularly in the areas of trade sanctions, taxation, energy, climate change and the environment, geopolitical instability, and military conflicts (including the Russian-Ukrainian conflict in the Middle East), fluctuations in worldwide commodity demand, and the extent to which members of OPEC and other oil exporting nations manage oil supply through export quotas. In general, natural gas prices are determined by North American supply and demand and are affected by the import and export of liquefied natural gas. Oil and natural gas prices have been, and are expected to continue to be, volatile. This volatility could negatively impact future prices for oil, natural gas, petroleum products, and industrial products.

Results of Operations – For the Three and Six Months Ended June 30, 2025, and 2024

	For the Three Months Ended June 30,												For the Six Months Ended June 30,
							Change			Change									Change			Change
	2025			2024			Amount			%			2025			2024			Amount			%
Revenues	$	233,624		$	318,007		$	(84,383	)		(26.5)	%	$	571,847		$	500,060		$	71,787			14.4	%
Lease operating expenses		126,385			116,142			10,243			8.8	%		223,625			163,483			60,142			36.8	%
General & administrative expenses		204,253			170,522			33,731			19.8	%		478,583			524,692			(46,109	)		(8.8	%)
Depletion and accretion on discounted liabilities		106,804			105,704			1,100			1.0	%		217,779			189,655			28,124			14.8	%
Loss from operations		(203,818	)		(74,361	)		(129,457	)		174.1	%		(348,140	)		(377,770	)		29,630			(7.8	%)
Interest expense, net		(243	)		(77	)		(166	)		215.6	%		(727	)		(154	)		(573	)		372.1	%
Net loss	$	(204,061	)	$	(74,438	)	$	(129,623	)		174.1	%		(348,867	)		(377,924	)		29,057			(7.7	%)

Revenues

Revenues were $233,624 and $571,847 for the three and six months ended June 30, 2025, compared to $318,007 and $500,060 for the three six months ended June 30, 2024. The decrease in revenue of 26.5% for the three months ended June 30, 2025 compared to the same period in 2024 was primarily driven by a decrease in the average sale price for crude oil. The increase in revenue of 14.4% for the six months ended June 30, 2025 compared to the same period in 2024 was primarily driven by production in the Liberty and Pine Grove Assets during the first quarter of 2025, which were acquired in May 2024 and August 2024, respectively.

Lease Operating Expenses

Lease operating expenses were $126,385 and $223,625 for the three and six months ended June 30, 2025, compared to $116,142 and $163,483 for the three and six months ended June 30, 2024, representing an increase of 8.8% or $10,243 and 36.8% or $60,142, respectively. The increase in expense for both periods presented was primarily attributable to the Liberty and Pine Grove Assets.

Loss from Operations

Total operating loss was $203,818 and $74,361 for the three months ended June 30, 2025 and 2024, respectively. The increased loss was driven by a decrease in revenues during the second quarter and an increase in lease operating expenses and general and administrative expenses. The change in general and administrative expenses corresponded to an increase in professional service fees.

Total operating loss was $348,140 and $377,770 for the six months ended June 30, 2025 and 2024, respectively. The decreased loss was primarily driven by revenues earned in the first quarter of 2025, lending to a net increase in revenue for the six-month period, and an increase in lease operating expenses. These increases were partially offset by a decrease of $46,109 in general and administrative expenses driven by a reduction in payroll expenses.

Other Expense, Net

Other expense, net was $243 and $727 for the three and six months ended June 30, 2025, as compared to $77 and $154 for the three and six months ended June 30, 2024, due to an increase in interest expense.

Net Loss

As a result of the above factors, for the three and six months ended June 30, 2025, the Company had a net loss of $204,061 and $348,867 as compared to a net loss of $74,438 and $377,924 for the three and six months ended June 30, 2024.

Sales volumes and commodity prices received

The following table presents our sales volumes and received pricing information for the three and six month periods ended June 30, 2025, and 2024:

	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2025		2024		2025		2024
Oil volume (Bbls)		3,994		3,778		8,430		6,726
Natural gas volume (Mcf)		—		—		—		225
Total Production (Boe)		3,994		3,778		8,430		6,764

Average Sales Price:
Oil price (per Bbl)	$	59.41	$	79.05	$	69.71	$	77.42
Gas price (per Mcf)		—		—		—		4.16
Total per BOE	$	59.41	$	79.05	$	69.71	$	77.18

Liquidity and Capital Resources

Sources of Liquidity

The Company had cash on hand of $63,529 at June 30, 2025 compared to $46,738 at December 31, 2024. For the six months ended June 30, 2025, the Company had net cash provided by operating activities of $21,822 compared to $45,974 provided by operating activities for the same period of 2024. The decrease in cash provided by operating activities was driven by the lack of common stock issuances for services and salaries during the period, partially offset by a $29,057 net loss decrease.

Net cash used in investing activities was $0 for the six months ended June 30, 2025, and June 30, 2024.

Net cash used in financing activities was $5,031 for the six months ended June 30, 2025, compared to net cash used in financing activities of $4,977 for the same period in 2024.

Capital Resources for Future Acquisition and Development Opportunities

We continuously evaluate potential acquisitions and development opportunities. To the extent possible, we intend to acquire producing properties and/or developed undrilled properties rather than exploratory properties. We do not intend to limit our evaluation to any one state. We presently have no intention to evaluate offshore properties or properties located outside of the United States.

Effects of Inflation and Pricing

The oil and natural gas industry is very cyclical and the demand for goods and services of oil field companies, suppliers, and others associated with the industry puts pressure on the economic stability and pricing structure within the industry. Typically, as prices for oil and natural gas increase, so do all associated costs. Material changes in prices impact the current revenue stream, estimates of future reserves, borrowing base calculations of bank loans, and the value of properties in purchase and sale transactions. Material changes in prices can impact the value of oil and natural gas companies and their ability to raise capital, borrow money and retain personnel. We anticipate business costs will vary in accordance with commodity prices for oil and natural gas, and the associated increase or decrease in demand for services related to production and exploration.

Off Balance Sheet Arrangements

The Company does not have any off-balance sheet arrangements, and it is not anticipated that the Company will enter into any off-balance sheet arrangements.

Disclosures About Market Risks

Like other natural resource producers, the Company faces certain unique market risks associated with the exploration and production of oil and natural gas. The most salient risk factors are the volatile prices of oil and gas, operational risks, the ability to integrate properties and businesses, and certain environmental concerns and obligations.

Oil and Gas Prices

The price we receive for our oil and natural gas will heavily influence our revenue, profitability, access to capital, and future rate of growth. Oil and natural gas are commodities and, therefore, their prices are subject to wide fluctuations in response to relatively minor changes in supply and demand. The prices we receive for our production depend on numerous factors beyond our control. These factors include, without limitation, the following: worldwide and regional economic conditions impacting the global supply and demand for oil and natural gas; the price and quantity of imports of foreign oil and natural gas; the level of global oil and natural gas inventories; localized supply and demand fundamentals; the availability of refining capacity; price and availability of transportation and pipeline systems with adequate capacity; weather conditions, natural disasters, and public health threats; governmental regulations; speculation as to the future price of oil and the speculative trading of oil and natural gas futures contracts; price and availability of competitors’ supplies of oil and natural gas; energy conservation and environmental measures; technological advances affecting energy consumption; the price and availability of alternative fuels and energy sources; and domestic and international drilling activity.

A substantial or extended decline in oil or natural gas prices may result in impairments of our proved oil and gas properties and may materially and adversely affect our future business, financial condition, cash flows, and results of operations.

Transportation of Oil and Natural Gas

CoJax is presently committed to using the services of the existing gatherers in its present areas of production. This gives such gatherers certain short-term relative monopolistic powers to set gathering and transportation costs. Obtaining the services of an alternative gathering company would require substantial additional costs since an alternative gatherer would be required to lay a new pipeline and/or obtain new rights-of-way.

Competition in the Oil and Natural Gas Industry

We operate in a highly competitive environment for developing and acquiring properties, marketing oil and natural gas, and securing equipment and trained personnel. As a relatively small oil and natural gas company, many large producers possess and employ financial, technical, and personnel resources substantially greater than ours. Those companies may be able to develop and acquire more prospects and productive properties than our financial or personnel resources permit. It is also significant that more favorable prices can usually be negotiated for larger quantities of oil and/or gas products, such that CoJax views itself as having a price disadvantage compared to larger producers.

Retention of Key Personnel

We depend to a large extent on the services of our officers. These individuals have extensive experience in the energy industry, as well as expertise in evaluating and analysing producing oil and natural gas properties and drilling prospects, maximizing production from oil and natural gas properties, and developing and executing financing strategies. The loss of any of these individuals could have a material adverse effect on our operations and business prospects. Our success may be dependent on our ability to continue to hire, retain and utilize skilled executive and technical personnel.

Environmental and Regulatory Risks

Our business and operations are subject to and impacted by a wide array of federal, state, and local laws and regulations governing the exploration for and development, production, and marketing of oil and natural gas, the operation of oil and natural gas wells, taxation, and environmental and safety matters. Many laws and regulations require drilling permits and govern the spacing of wells, rates of production, water, waste use and disposal, prevention of waste hydraulic fracturing, and other matters. From time to time, regulatory agencies have imposed price controls and limitations on production in order to conserve supplies of oil and natural gas. In addition, the production, handling, storage, transportation, and disposal of oil and natural gas, byproducts thereof, and other substances and materials produced or used in connection with oil and natural gas operations are subject to regulation under federal, state, and local laws and regulations.

Compliance with these regulations may constitute a significant cost and effort for CoJax. To date, no specific accounting for environmental compliance has been maintained or projected by CoJax. CoJax does not presently know of any environmental demands, claims, adverse actions, litigation, or administrative proceedings in which it or the acquired properties are involved or subject to or arising out of its predecessor operations.

In the event of a violation of environmental regulations, these environmental regulatory agencies have a broad range of alternative or cumulative remedies including ordering a cleanup of any spills or waste material and restoration of the soil or water to conditions existing prior to the environmental violation; fines; or enjoining further drilling, completion or production activities.

Going Concern

There can be no assurance that the Company will be able to achieve its business plan, raise additional capital, or secure the additional financing necessary to implement its current operating plan. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

The Company has yet to achieve profitable operations, expects to incur further losses in the development of its business, has only recently begun producing positive cash flows from operating activities, and is dependent upon future issuances of equity or other financings to fund ongoing operations, all of which raises substantial doubt about the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is dependent upon its ability to generate future profitable operations or to obtain the necessary financing from shareholders or other sources to meet its obligations and repay its liabilities arising from normal business operations when they come due. Management has developed a capital investment proposal plan and is currently pursuing funding opportunities; however, there is no assurance of additional funding being available or on acceptable terms, if at all.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are a smaller reporting company and are not required to provide this information.

Item 4. Controls and Procedures

Evaluation of disclosure controls and procedures

Our management, with the participation of William R. Downs, our principal executive officer, and Jeffrey J. Guzy, our principal financial officer, evaluated the effectiveness of our disclosure controls and procedures as of June 30, 2025, the end of the period covered by this Quarterly Report, pursuant to Rule 13a-15 under the Exchange Act. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Based on management’s evaluation, Messrs. Downs and Guzy concluded that our disclosure controls and procedures as of the end of the period covered by this report were not effective in ensuring that information required to be disclosed by us in reports that we file or submit under the Exchange Act (i) is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and (ii) is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

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

Changes in internal control over financial reporting

We regularly review our system of internal control over financial reporting and make changes to our processes and systems to improve controls and increase efficiency, while ensuring that we maintain an effective internal control environment. Changes may include such activities as implementing new, more efficient systems, consolidating activities, and migrating processes.

There were no changes in our internal control over financial reporting that occurred during the three months ended June 30, 2025, that have materially affected or are reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

There are no pending legal proceedings to which the Company is a party or in which any director, officer or affiliate of the Company, any owner of record or beneficially of more than 5% of any class of voting securities of the Company, or security holder is a party adverse to the Company or has a material interest adverse to the Company. The Company’s property is not the subject of any legal proceedings.

Item 1A. Risk Factors

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

Item 2. Recent Sales of Unregistered Securities; Use of Proceeds from Registered Securities

Except as set forth below, there were no sales of equity securities sold during the period covered by this Quarterly Report that were not registered under the Securities Act and were not previously reported in a Current Report on Form 8-K filed by the Company.

The above issuance did not involve any underwriters, underwriting discounts or commissions or any public offering and we believe is exempt from the registration requirements of the Securities Act by virtue of Section 4(2) thereof as a transaction not involving a public offering.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Item 6. Exhibits

(a)

the following documents are filed as exhibits to this Quarterly Report.

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

* Filed herewith.

** Furnished herewith.

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.

	CoJax Oil and Gas Corporation

Date: August 13, 2025	By:	/s/ William R. Downs
		William R. Downs
		Chief Executive Officer and President
		(Principal Executive Officer)

Date: August 13, 2025	By:	/s/ Jeffrey J. Guzy
		Jeffrey J. Guzy
		Chief Financial Officer and Director
		(Principal Financial and Accounting Officer)

CoJax Oil & Gas Corp 10-Q