BRGX 10-K & 10-Q changes, risk factors and insider trading
Bioregenx, Inc. · OTC · Services-Computer Programming, Data Processing, Etc. · CIK 1593184 · All filings on SEC.gov
At a glance
What changed in the latest 10-K
Risk Factors
A smaller reporting company is not required to provide disclosure under this Item 1A.
No wording changes found in this section.
Full comparison: every changed paragraph (0)
Management's Discussion & Analysis (MD&A)
New heading “GlycoCheck B.V. Lawsuit”
New heading “GlycoCheck Intangible Property Agreement”
Largest changes
“The Company has generated recurring losses from operations and cash flow deficits from its operations since inception and has had to raise funds through equity offerings or borrowings to continue operating. These conditions, together with the Company’s dependence on external financing and existing debt defaults, increase the uncertainty regarding the Company’s ability to continue as a going concern. …”see in full comparison
“On October 9th, 2025, the Adler and Genesis Glass notes were combined into a single note payable to Adler with a principal balance of $295,207 and the term was extended to October 10, 2026. In the event that the Company raises over $2,000,000 in equity or debt financing 10% of the amount raised will be applied to the note until the principal is paid off. The extension terms call for 1% interest per month and $10,000 payments of principal and interest per month. …”see in full comparison
“As of December 31, 2025, approximately $522,500 of notes payable are in default, including certain EIDL loans. These defaults may adversely affect the Company’s ability to obtain additional financing and may result in additional penalties or enforcement actions.”see in full comparison
(D)see in full comparisonInOn January 10th, 2024, the Company issued two unsecured notes for $165,000each,eachAlderto Adler andGenisisGenesis Glass. The notes are due in twelve months from the note date or before if the company brings in equity equal to $1,500,000. The funds were designated for the improvement of the technical infrastructure of the newly acquired DocSun Biomedical Holdings, Inc. Each note was issued with a $15,000 original issue discount and the issuance of 72,000 common shares with a fair value of $9,990 were paid to each lender as an additional loan fee, resulting in an aggregate loan discount of $49,980 whichiswasbeingfully amortized over the initial life of theloanloan.(of which $1,356 remains to be amortized at December 31, 2024).Subsequent to year end the loans were extended until October 9th, 2025 by agreement with the lender. The extension terms call for 1% interest per month and $5,000 payments per month on the Adler note until May 2025 at which time the payments become $5,000 per month for each note. The Companywill issueissued 250,000 common shares to the lender for each note extended.InAs of December 31, 2024, theeventaggregateofprincipaldefault,and interest due under theCompany willnotesissuewasthe lender 3,000,000 shares of its common stock and the monthly interest rate increases to 1.5%.$328,644.
“In January of 2025, a member of the VHS Pool contacted the Company and claimed the change in ownership of Microvascular Health Solutions when it became a subsidiary of the Company in April of 2021 may potentially constitute a liquidity event which would accelerate the VHS Pool payments. The Company and the VHS Pool Member have since been negotiating terms of a revised royalty agreement. The parties agreed to a tolling of the statute of limitations of the potential breach until the earlier of March 31, 2026 or within in 60 days after either party terminate the agreement. …”see in full comparison
Full comparison: every changed paragraph (65)
The following discussion and analysis of financial
condition and results of operations should be read in conjunction with our consolidated financial statements and related notes included
elsewhere in this report. This discussion contains forward-looking statements that involve risks, uncertainties, and assumptions. SeeOur
“Note Regarding Forward-Looking Statements.” Our actual results could differ materially from those anticipated in the forward-looking
statements as a result of certain factors discussed
elsewhere in this report.
Organization and Business
Recent Events
On January 8, 2024, the Company acquired all the
shares outstanding of DocSun Biomedical Holdings, Inc. in exchange for shares of the Company’s stock. This acquired company is accounted
for as an asset acquisition and the activities of the acquired assets are included in the consolidated financial statements starting with
the acquisition.
Pursuant to Articles of Merger effective March
8, 2024, BioRegenx, Inc., also a Nevada corporation (the “merged entity”), was merged into the Company (“surviving entity”)and
the Company adopted and changed its name to the merged entity’s name - “BioRegenx, Inc.”
Pursuant to the merger, all of the issued and
outstanding common and preferred shares of the merged entity were exchanged for 851,977,296 common shares and 3,800 Series A preferred
shares of the Company. which represented 90.0% of the voting securities of the Company. Concurrently, holders of the Company’s Series
A and Series B preferred shares retired all of their Series A and Series B preferred shares back into the treasury. The Series A and Series
B preferred shares represented a voting control of 98.47% of the Company. Simultaneously, the majority shareholders retired a total of
172,197,602 common shares. The Company’s post-merger existing shareholders retained 104,552,804 shares of common stock. The exchange
value of the publicly traded stock that was retained was valued at $7,318,594, based on the Company’s trading price as of the date
of the Merger.
The CompanyCompany, BioRegenx, Inc., develops and manufactures
medical test equipment and high
quality, science-based nutritional products. The Company distributes wellness devices. The products are
sold internationallynationally through a direct
selling channels,channel, to health professionals and research organizations, wholesale channels and business to business markets.organizations.
On April 6, 2021 the Company’s consolidated group was formed by the contribution of 100% of the equity interests of three companies, Microvascular Health Services, LLC, My Body Rx, LLC and NuLife Sciences, Inc. in exchange for newly issued common and preferred stock representing all the issued and outstanding shares of BioRegenx. The combination is expected to product synergies between companies with the production activities and the distribution network of the marketing company.
On January 8, 2024, the Company acquired all the shares outstanding of DocSun Biomedical Holdings, Inc. in exchange for shares of the Company’s stock. This acquired company is accounted for as an asset acquisition and the activities of the acquired company are included in the consolidated financial statements starting with the acquisition. Assets and liabilities are reported at the purchase price allocated to the relative fair market value.
The Company filed Articles of Merger effective March 8, 2024 with the state of Nevada. Pursuant to the Articles of Merger, BioRegenx, Inc, a Nevada corporation was merged into the Registrant (Findit, Inc), with the Registrant being the surviving company.
Pursuant to the merger, all of the issued and outstanding BioRegenx, Inc., a Nevada corporation, common and preferred shares were exchanged for 851,977,296 common shares and 3,800 Series A preferred shares of the Registrant which represented 90.0% of the voting securities of the Registrant. Concurrently, holder(s) of the Registrant’s Series A and Series B preferred shares retired all of their Series A and Series B preferred shares back into the treasury. The Series A and Series B preferred shares represented a voting control of 98.47% of the Registrant. Simultaneously, the majority shareholders retired a total of 172,197,602 common shares. As a result of the merger, the former shareholders of Findit retained 104,552,804 shares of common stock. The exchange value of Registrant’s stock that was retained was valued at $7,318,594, based on the trading price of Registrant as of the date of the Merger. Due to the change in control the accounting acquirer in the merger is BioRegenx, Inc., a Nevada Corporation the Financial Accounting Standards Board’s Accounting Standard Codification (ASC) Topic 805. This acquired company (Registrant) is accounted for as an acquisition and the activities of the acquired company are included in the consolidated financial statements starting with the acquisition. Assets are liabilities are reported at the purchase price allocated to the relative fair market value. The financial information reported before the merger date is that of the accounting acquirer, with adjustments to capital accounts and share amounts to reflect the surviving company’s legal capital structure. The name of the Registrant was changed to BioRegenx, Inc. (The Company).
Commensurate with the Merger, the Company effected a 16 for 1 split of its common shares. All share and per share amounts have been retroactively restated as if the reverse occurred as of the earliest period presented.
The Consolidated Financial Statements (the “Financial Statements”) include the accounts and operations of the Company, and its wholly owned subsidiaries. All inter-company accounts and transactions have been eliminated in consolidation. The accounting and reporting policies of the Company conform with accounting principles generally accepted in the United States of America (“US GAAP”).
For the year ended December 31, 2025, the Company incurred distributors’ incentives of $15,924, $0 in amortization expense, recorded other selling, general and administrative expenses of $2,006,725 and impairment expense of $725,000, resulting in total operating expenses of $2,747,649. These selling, general and administrative expenses consisted primarily of employee expenses of $445,644 and other operating expenses of $1,561,081. Other operating expenses consisted of advertising and marketing of $81,729, depreciation expense of $50,075, software costs of $11,312, bank and payment charges of $50,610, contract labor of $94,962, legal and accounting of $383,390, professional services of $562,021 which includes $380,735 of fair value of common shares issued for services, insurance of $39,284, taxes and licenses of $40,676, dues and subscriptions of $105,079, rent & lease of $52,436 and miscellaneous expenses of $89,507. Additionally, the Company had interest expense and financial costs of $299,578 resulting in net loss of $(1,543,569) for the year ended December 31, 2025.
Comparatively, for the year ended December 31,
2023 the Company paid out distributors’ incentives of $490,816 and had selling general and administrative expenses of $5,229,446
resulting in total operating expenses of $5,720,262. These selling, general and administrative expenses consisted primarily of employee
expenses of $3,292,169 which includes $2,238,482 of fair value of option grants and other operating expenses of $1,937,277. Other operating
expenses consisted of advertising and marketing of $ 151,023, depreciation expense of $ 4,774, software costs of $262,947, bank and payment
charges of $100,836, contract labor of $ 78,241, legal and accounting of $405,242, professional services of $ 253,674, insurance of $34,269,
taxes and licenses of $ 59,952, dues and subscriptions of $106,004, rent & lease of $ 48,633, travel of $61,942 and miscellaneous
expenses of $369,740. Additionally, interest expense and financial costs of $ 191,248 resulting in net loss of $(3,600,082) for the year
ended December 31, 2023.
Distributor incentives decreased by 65%91% for the year
year ended December 31, 20242025 compared to the year ended December 31, 20232024 as a result of the reductionshift in grossbusiness salesfocus betweento theonline periodsmarketplaces
andfrom returns.direct sales. Selling, general and administrative expenses, excluding amortization expense and impairment expense, increaseddecreased by 11%66%
for for
the year ended December 31, 20242025 compared to the year ended December 31, 2023,2024 relating primarily to ana increasedecrease in impairment expense,
equity compensation
recorded which was partially offsetand by decreases in variable costs,costs and fixed cost reductions during the year ended December 31, 2024.2025.
The Company had a loss from operations of $(22,763,3551,243,991)
and $(3,408,83422,763,355) for the year ended December 31, 20242025 and December 31, 2023,2024, respectively. For those same periods, the Company had interest
expense and financing costs of $290,662$299,578 and 191,248.$290,662. As a result, the Company had a net loss of $(23,054,0171,543,569) and $(3,600,08223,054,017) for the
year ended December 31, 2024,2025, and December 31, 2023,2024, respectively. Net loss increaseddecreased by 540%93% and interest expense increased by 52 %3% for
the year ended December 31, 20242025 compared to the year ended December 31, 2023.2024. The resulting increases related to decreasesimprovement in net salesloss was primarily attributable
related to thea productreduction issuesin experiencedimpairment withcharges, thestock-based medical testing machinecompensation and itsother effectnon-cash onexpenses, nutritionalpartially productoffset sales,by equitylower compensation,
and increases in legal, accounting, professional and miscellaneous expenses.revenues. Interest
expense increased due to higher debt balances during
the year ended December 31, 20242025 compared to the year ended December 31, 2023.2024.
Operating Activities.
Operating Activities. For the year ended December
31, 2024,2025, the Company
had net loss of $(23,054,0171,543,569). During that period, the Company incurred depreciation and amortization expense of
$2,219,192, $75,075, amortization
of debt discount of $47,723, issued options to officers and directors with a fair value of $2,851,045,$2,295, recorded
impairment expense recorded of $16,212,621,$725,000, issued common shares for services with a fair value of $842,680,$380,733
and capitalized interest to debt
balances of $6,638, and issued warrants for refunds with a fair value of $19,351.$14,827. The Company had a change in operating assets and liabilities
(net of amounts acquired)
consisting of aan decreaseincrease in accounts receivable of $89,589,$24,726, a decrease in inventories of $106,435,$4,163, a decrease
in prepaid expenses and other
assets of $81,845,$88,073, an increase in accounts payable of $185,784,$188,512, an increase in accounts payable - related
parties of $8,272,$133,959, an increase decrease
in accrued expenses of $61,583,$18,590, an increase in accrued expenses -related parties of $132,087$143,145 and a decrease
of deferred revenue of $134,976.$136,800
. As a result, the Company had net cash usedprovided inby operating activities of $(324,148)$38,972 for the year ended December
31, 2024.2025.
Comparatively, for the year ended December 31,
2023,2024, the Company had net loss of $(3,600,08223,054,017). During that period, the Company incurred depreciation and amortization expense of $4,774$2,219,192,
andamortization of debt discount of $49,623, issued warrantsoptions to officers and directors with a fair value of $2,851,045, recorded impairment
expense recorded of $16,212,621, issued common shares for services with a fair value of $2,238,482.$842,680, capitalized interest to debt balances
of $6,638, and issued warrants for refunds with a fair value of $19,351. The Company had a change in operating assets and liabilities
(net of
amounts acquired) consisting of ana increasedecrease in accounts receivable of $21,142,$89,589, ana increasedecrease in inventories of $36,233,$106,435, ana increase decrease
in prepaid
expenses and other assets of $119,093,$81,845, aan decreaseincrease in accounts payable of $273,681,$185,784, an increase in accounts payable - related
parties of
$19,297, $8,272, an increase in accrued expenses of $7,132,$59,683, an increase in accrued expenses -related parties of $82,755$132,087 and ana decrease
of deferred
revenue of $ 80,623.$134,976. As a result, the Company had net cash used in operating activities of $ (1,515,043324,148) for the year ended December
31, 31,
2023.2024.
Investing Activities. For the year ended December 31, 2025, the Company made purchases of property and equipment of $9,057 and intangibles of $50,000. As a result, the Company had net cash used in investing activities of $(59,057) for the year ended December 31, 2025.
For the year ended December 31, 2023, the Company
acquired intangible assets of $ 49,363 along with advance on acquisition of $ 150,000. As a result, the Company had net cash used in investing
activities of $(199,363) for the year ended December 31, 2023.
Financing Activities. For the year ended December
31, 2024,2025, the Company made note and loan principal payments of $48,240,$114,408, had an increase in note and loan balances of $427,187 and had
an increase in note and loan balances – related parties of $63,172.$147,506. As a result,
the Company had net cash provided by financing
activities of $442,119$33,098 for the year ended December 31, 2024.2025.
Financing Activities. For the year ended December 31, 2024, the Company made note and loan principal payments of $48,240, had an increase in note and loan balances of $427,187 and had an increase in note and loan balances – related parties of $63,172. As a result, the Company had net cash provided by financing activities of $442,119 for the year ended December 31, 2024.In September 2025, the Company entered into an engagement letter with Maxim Group LLC pursuant to which Maxim will act as the Company’s exclusive financial advisor and sole placement agent in connection with a proposed follow-on public offering. In addition, on July 24, 2025, the Company entered into a financing arrangement with Stripe Capital. The original principal amount was $105,800 with a fixed finance charge of $7,935. Repayments are made through a percentage of daily sales processed through the Stripe platform. As of December 31, 2025, the remaining principal balance was $52,280. This arrangement provided short-term liquidity but reduces cash available from operations.
The Company’s material cash requirements include working capital needs, debt service and defaulted obligations, royalty obligations under the GlycoCheck sublicense agreement, professional fees associated with capital markets activities, and repayment obligations under merchant and other financing arrangements.
Management intends to raise additional debt or equity financing to fund ongoing operations and necessary working capital. However, there is no assurance that such financing will be available on acceptable terms, or at all, or in amounts sufficient to meet the Company’s needs. In September 2025, the Company entered into an engagement letter with Maxim Group LLC pursuant to which Maxim will act as the Company’s exclusive financial advisor and sole placement agent in connection with a proposed follow-on public offering of the Company’s common stock, or units consisting of common stock and warrants, on a best-efforts basis. The engagement period extends through July 31, 2026, unless earlier terminated. This arrangement may facilitate capital raising efforts, but there can be no assurance that any financing transaction will be completed.
For the year ended December 31, 2023, the Company
made note and loan payments of $ 20,671 and received proceeds from the issuance of common stock of $ 1,342,141, had a decrease in note
and loan balances-related parties of $191,001 and had an increase in note and loan balances – related parties of $73,853. As a result,
the Company had net cash provided by financing activities of $ 1,204,322.
Management intends to raise additional debt or
equity financing to fund ongoing operations and for necessary working capital. However, there is no assurance that such financing plans
will be successful or be obtained in amounts sufficient to meet the Company’s needs.
(A) The Company has two outstanding unsecured Howard
Howard Notes that are both in default. The first Howard note was advanced on 06/28/June 28th, 2016 and the second on 04/03/April 3rd,
2017 to Microvascular
Health Solutions, LLC. Both notes had one-year terms and both notes are in default. The stated interest rate on
each note was 2.5% per
month, upon default the interest rate increased to 3.5% per month. The notes are secured by the accounts receivable
of the borrower. At
year end after the default each note contained a provision entitling the lender to 5% ownership in the borrower, a
consolidated subsidiary.
The Company estimates that if the interest in the subsidiary were converted into its common shares it would represent
an equivalent of
29,400,000 shares, which would only be issuable at the option of the Company in lieu of the interest in the subsidiary.
(C) The Insurance note is from a finance company that provided short
term term
financing of insurance premiums. The note bears and interest rate of 15.97% andnotes require ten installments. The balance will mature at April
30th, 2025.
(D) InOn January 10th, 2024, the Company
issued two unsecured notes for $165,000 each,each Alderto Adler and GenisisGenesis Glass. The notes are due in twelve months from the note date or before
if the company brings in equity equal to $1,500,000. The funds were designated for the improvement of the technical infrastructure of
the newly acquired DocSun Biomedical Holdings, Inc. Each note was issued with a $15,000 original issue discount and the issuance of 72,000
common shares with a fair value of $9,990 were paid to each lender as an additional loan fee, resulting in an aggregate loan discount
of $49,980 which iswas beingfully amortized over the initial life of the loanloan. (of which $1,356 remains to be amortized at December 31, 2024).
Subsequent to year end the loans were extended until October 9th,
2025 by agreement with the lender. The extension terms call
for 1% interest per month and $5,000 payments per month on the Adler note
until May 2025 at which time the payments become $5,000 per
month for each note. The Company will issueissued 250,000 common shares to the lender
for each note extended. InAs of December 31, 2024, the eventaggregate ofprincipal default,and interest due under the Company
willnotes issuewas the lender 3,000,000 shares of its common stock and the monthly interest rate increases to 1.5%.$328,644.
On October 9th, 2025, the Adler and Genesis Glass notes were combined into a single note payable to Adler with a principal balance of $295,207 and the term was extended to October 10, 2026. In the event that the Company raises over $2,000,000 in equity or debt financing 10% of the amount raised will be applied to the note until the principal is paid off. The extension terms call for 1% interest per month and $10,000 payments of principal and interest per month. In the event of an uplist of the Company to a national exchange, the lender has the option to convert the outstanding principal balance of the note into the Company’s common shares for 90 days after the uplist. The conversions price is fixed at $0.1325 per share. In the event of default, the Company will issue the lender 3,000,000 shares of its common stock and the monthly interest rate increases to 1.5% and the lender has the right to require immediate payment in full. During the year ended December 31, 2025, the Company made principal payments $43,380 resulting in a balance due of $285,864 at December 31, 2025.
(E) Long Term Notes -– EIDL
As principal amount of December 31, 2023, the Company had two
outstanding economic injury disaster loans (EIDL loan) issued under
the Small Business Administration’s COVID-19 recovery program was $550,000 and $550,000 at December 31, 2025 and December 31, 2024,
programrespectively. At December 31, 2025, the long-term balance of $200,000the EIDL loans was $150,000 and $150,000.the Duringcurrent 2024,balance for delinquent loans
was $400,000. The total balance is comprised of three notes made by subsidiaries of the CompanyCompany, assumedsecured anotherby the assets of the Company.
One of which was acquired in the merger with Findit, Inc. and is in charge off status at the SBA. The Findit EIDL loan inand the amount ofother $200,000
subsidiary uponloan the acquisition
of Findit, Inc. (see Note 5) resultingare in totaldefault balanceand dueshown as ofcurrent December 31, 2024 of $550,000. The EIDL loans are secured by
the Company’s assets.liabilities. Each loan has a 30-year term and an interest rate of 3.75% per annum.
The SBA granted a total of thirty
months payment deferment period under the EIDL program for Covid-19 related loans, all of theboth EIDL loans qualified
for and used the
full deferment period. Interest continued to accrue during the deferment period and the deferred amounts will be paid
as a balloon
payment at the end of the 30-year amortization period. Current payments are being applied against interest accrued. The notes
maturity dates are May 17, 2050 for a $150,000 note, July 12, 2051 for a $200,000 note and July 17, 2050 for the $200,000 Findit EIDL
loan. As of December 31, 2025, the Company was delinquent on payments on two of the EIDL loan.loans in the aggregate amount of $400,000, and
such amounts have been reflected as current in the accompanying financial statements.
(F) On July 24th 2025, the Company took out a loan from Stripe Capital, a company affiliated with one of its credit card processors. The original principal of the loan was $105,800. The finance charge is stated as a fixed amount of $7,935 or 7% of the amount to be repaid. Payments are made on a daily basis with 22% of the sales volume processed through the Stripe merchant account being applied against the total amount to be repaid. There is a minimum repayment amount of $12,637 that applies to each 60-day period which has not affected the repayment amounts as of December 31, 2025. The loan does not have a fixed term for repayment but is expected to be fully repaid in 8 to 10 months. The remaining principal balance at December 31, 2025 is $52,280.
As of December 31, 2024, the Company was delinquent
on payments on two of the EIDL loans in the aggregate amount of $400,000, and such amounts have been reflected as current in the accompanying
financial statements.
(FG) As of December 31, 2024,2024 fourthe Company had several
other notes were
issuedoutstanding for proceedsa totalingcombined $121,000.balance A totaldue of 65,000$126,479. warrantsDuring with2025 athe fairCompany valueissued another note for aggregate proceed of $1,284$30,000
and were$12,825 issuedof inaccrued relationinterest was added to the noteprincipal proceeds
andbalance wereresulting recorded asin a valuationprincipal discount to be amortized over the lifebalance of the note (of which $874 remains to be amortized$168,304 at December
31, 2024)approximately
$130,000 (.of notes are due in 2026 and have conversion terms. The convertible notes have a stated interest rate of 16%, of which 10% is
payable by adding to the principal of the note
and 6% is payable in cash, biannually. The notes are convertible into common shares at
the option of the noteholder at 0.09 cents per
common share. The notes mature 2 years after the note date. The Company has the option
to convert the convertible notes in the event of
an uplift to a national stock exchange. The conversion price to the Company is the lessor
of 0.09 cents or 85% of the price at on the
national exchange. For each $5,000 principal of the notes, the Company granted 2,500 warrants
to purchase common stock at 0.20 cents per
common share. The warrants expire 2 years after the Company’s shares are listed on an
internationally recognized exchange. The amounts
recorded are net of unamortized discounts of $874 consisting of the fair value of the warrants granted. A total of $5,479$17,304 interest is
included in the loan balances.balances under (G) in the table above.
Debt Payoff Schedule
Future minimum payments under the Notes payable for the next five years and thereafter are as follows:
BioRegenx and its subsidiaries have financed past
activities, in part,
with secured and unsecured borrowings from certain related parties. The principal amountEach of debt from related parties is summarized in the followinglisted loans below indicated with
table:an A are demand loans that have a one-year term and an auto renewal feature. They bear an interest rate of 10% per annum. The loan indicated
with a B does not have stated terms. See note 10 for description of security.
The principal amount of debt from related parties is summarized in the following table:
Total accrued interest accrued on related party debts was $424,277 at December
31, 2024$567,422 and $292,190$424,277 at December 31, 2023.2025 and 2024, respectively.
As of December 31, 2025, approximately $522,500 of notes payable are in default, including certain EIDL loans. These defaults may adversely affect the Company’s ability to obtain additional financing and may result in additional penalties or enforcement actions.
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplates the continuation of the Company as a going concern.
The Company has generated recurring losses from operations and cash flow deficits from its operations since inception and has had to raise funds through equity offerings or borrowings to continue operating. These conditions, together with the Company’s dependence on external financing and existing debt defaults, increase the uncertainty regarding the Company’s ability to continue as a going concern. As reflected in the accompanying financial statements, during the year ended December 31, 2025, the Company incurred net loss of $(1,543,569) and had a stockholders’ deficit of $(4,537,254) as of that date. At December 31, 2025, the Company had cash on hand in the amount of $69,383. In addition, notes payable of $522,500 are in default. As a result, management has concluded that there is substantial doubt about the Company’s ability to continue as a going concern. The accompanying consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts and classification of liabilities that might be necessary in the event the company cannot continue as a going concern.
The continuation of the Company as a going concern is dependent upon its ability to obtain necessary debt or equity financing to continue operations until it begins generating positive cash flow. No assurance can be given that any future financing will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company is able to obtain additional financing, it may contain undue restrictions on our operations in the case of debt financing, or cause substantial dilution for our stockholders, in case of equity financing.
Our ability to continue as a going concern is
contingent upon the successful completion of additional financing arrangements and our ability to achieve and maintain profitable operations.
Therefore, management plans to raise equity capital
to finance the operating and capital requirements of the Company. While the Company is devoting its best efforts to achieve the above
plans, there is no assurance that any such activity will generate funds that will be available for operations. These conditions raise
substantial doubt about the Company's ability to continue as a going concern.
We currently have a total of fivesix employees and eight
five independent contractors. We are dependent upon our officers for our future business development. As our operations expand, we anticipate
the need to hire additional employees, consultants and professionals; however, the exact number is not quantifiable at this time.
The Company leases two office spaces, its headquarters
in Chattanooga Tennessee and a satellite office in Alpine, Utah both are short term leases. The headquarters is leased from a related
party on a month-to-month basis for $1,725 per month (See Note 9).month. The satellite office is leased from an unrelated party under a twelve-month extension
extension to the original lease at $825 to $2,445 per month. The Company negotiated a release from the Alpine location lease and the lease terminated
terminated after September of 2024. In addition, the Company also rents storage space on a month-to-month basis in various locations with
total monthly
cost of less than $1,000 per month.
VHS Pool
In January of 2025, a member of the VHS Pool contacted the Company and claimed the change in ownership of Microvascular Health Solutions when it became a subsidiary of the Company in April of 2021 may potentially constitute a liquidity event which would accelerate the VHS Pool payments. The Company and the VHS Pool Member have since been negotiating terms of a revised royalty agreement. The parties agreed to a tolling of the statute of limitations of the potential breach until the earlier of March 31, 2026 or within in 60 days after either party terminate the agreement. In February 2026,the tolling agreement was extended until March31, 2027, or within in 60 days after either party terminate the agreement. The Company does not believe there has been a breach and that the effect of a revised agreement will not have a material effect on the financial statements or future operations.
GlycoCheck B.V. Lawsuit
On April 21, 2025, former officers and directors of the Company, Bob Long and Hans Vink, in their capacity as directors of GlycoCheck B.V. (“GlycoCheck”), filed a complaint against the Company and its subsidiary, MicroVascular Health Solutions, LLC, in the Business and Chancery Court of the State of Utah, alleging breach of contract and related damages resulting from unpaid royalties and unjust enrichment. The plaintiffs are claiming damages in excess of $566,682. The Company has evaluated the claims and considers them to be without merit, based on the following reasons; (1) in November 2023, GlycoCheck lost its license to use the technology, which was the basis of the contract that is the subject of the claim, (2) the licensor of the technology is an unrelated party and has allowed the Company to continue to operate under the terms of the original agreement and (3) there were no amounts paid or accrued under the contract during the years ended December 31, 2025 and 2024. During the quarter ended September 30, 2025, Bob Long and Hans Vink were removed as directors of GlycoCheck B.V. and the suit was dismissed by the current directors of GlycoCheck B.V.
GlycoCheck Intangible Property Agreement
On May 5, 2025, the Company entered into a binding sub-license and purchase agreement with the owners of certain intangible technology and distribution license on which the GlycoCheck systems are based. The sub-license and royalty period applies retroactively to November of 2023. The agreement calls for a royalty of $500 for each GlycoCheck system sold, and the funding of a prepaid royalty account with $50,000 within 60 days of the contract date. The contract calls for a minimum of $750,000 in royalties over a three-year sub-license term. The Company is also obligated to exercise a purchase option to purchase the intangible property for $1,000,000, payable in common shares of the Company at a time of its choosing within the three-year sub-license term. As of the contract date the Company will receive all accounts receivables of the licensor which have negligible value and have been recorded as prepaid assets at $100. The Company is also obligated to reimburse the intangible property owners for patent renewals, including the last two years, representing approximately $37,000 in reimbursements of past costs. As of December 31, 2025 the prior renewal costs had been paid in full.
Legal Services
In April of 2025, the Company entered into a legal services agreement related to capital markets matters and SEC filings and other matters with total potential fees up to $450,000 and 150,000 shares of the Company’s common shares, with reverse split protection. No fees have been earned under the agreement as of December 31, 2025.
Known Trends and Uncertainties
The Company is subject to several trends and uncertainties that may have a material impact on future results. During 2025, the Company experienced product-related issues associated with its medical testing platform, which adversely affected distributor engagement and sales activity. While remediation efforts are ongoing, there can be no assurance that distributor activity will return to prior levels or that similar issues will not recur.
What changed in the latest 10-Q
Risk Factors
Not required for smaller reporting companies.
No wording changes found in this section.
Full comparison: every changed paragraph (0)
Management's Discussion & Analysis (MD&A)
Largest changes
“The Company has generated recurring losses from operations and cash flow deficits from its operations since inception and has had to raise funds through equity offerings or borrowings to continue operating. These factors raise substantial doubt about the Company’s ability to continue as a going concern. As reflected in the accompanying financial statements, for the three months ended March 31, 2026, the Company incurred a net loss of $(26,415), generated cash from operations of $26,629 and had a stockholder’s deficit of $4,533,316 as of that date. …”see in full comparison
“As principal amount of economic injury disaster loans (EIDL) issued under the Small Business Administration’s COVID-19 recovery program was $550,000 and $550,000 at March 31, 2026 and December 31, 2025, respectively. At December 31, 2025, the long-term balance of the EIDL loans was $150,000 and the current balance for delinquent loans was $400,000. The total balance is comprised of three notes made by subsidiaries of the Company, secured by the assets of the Company. One of which was acquired in the merger with Findit, Inc. and is in charge off status at the SBA. …”see in full comparison
“On October 9th, 2025, the Adler and Genesis Glass notes were combined into a single note payable to Adler with a principal balance of $295,207 and the term was extended to October 10, 2026. In the event that the Company raises over $2,000,000 in equity or debt financing 10% of the amount raised will be applied to the note until the principal is paid off. The extension terms call for 1% interest per month and $10,000 payments of principal and interest per month. …”see in full comparison
“(A) The Company has two outstanding unsecured Howard Notes that are both in default. The first Howard note was advanced on June 28th, 2016 and the second on April 3rd, 2017 to Microvascular Health Solutions, LLC. Both notes are for $50,000 and had one-year terms, both notes are in default. The stated interest rate on each note was 2.5% per month, upon default the interest rate increased to 3.5% per month. The notes are secured by the accounts receivable of the borrower. …”see in full comparison
“(B) The Goff note had a maturity date of February 13th, 2016, the note is in default. The original note advanced $15,000 and called for a payment of $22,500 on the maturity date. The note provides for a 4% interest rate per annum after the maturity date.”see in full comparison
“The continuation of the Company as a going concern is dependent upon its ability to obtain necessary debt or equity financing to continue operations until it begins generating positive cash flow. No assurance can be given that any future financing will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company is able to obtain additional financing, it may contain undue restrictions on our operations, in the case of debt financing or cause substantial dilution for our stockholders, in case of equity financing.”see in full comparison
Full comparison: every changed paragraph (35)
The tables presented below compare our results
of operations for the three and nine months ended Septemberas 30,on March 31, 2026 & March 31, 2025 to the three and nine months ended September 30, 2024,, in both dollars
and percentages.
For the three months ended SeptemberMarch 30,31, 2025,2026, the
the Company had gross sales of $509,532 and returns of $(1,777) resulting in net sales of $507,755.$426,175. Comparatively, for the three months
ended September 30, 2024, the Company had gross sales of $596,510 and returns of $(473) resulting in net sales of $596,037. Net sales
decreased by 15% and returns increased by 276% for the three months ended SeptemberMarch 30,31, 20252025, the Company had net sales of $515,147. Net
sales decreased by 17% for the three months ended March 31, 2026 compared to the three months ended September
30,March 2024.31, 2025. The resulting decrease
in net sales and returns related to the product issues experienced with the medical testing machine and
its effect on nutritional sales.
Cost of sales were $81,358 resulting in gross
profit of $426,397 for the three months ended September 30, 2025. Cost of sales were $114,389 resulting in gross profit of $481,648 for
the three months ended September 30, 2024. Cost of goods sold decreased by 29% and gross profit decreased by 11% for the three months
ended September 30, 2025 compared to the three months ended September 30, 2024. The resulting decrease related to lower product sales
caused by the effects on the distributor base, which was partially offset by nutritional sales from other channels, from product issues
experienced with the medical testing machine.
For the three months ended September 30, 2025,
the Company paid out distributors’ incentives of $2,316 and other selling, general and administrative expenses of $432,540 resulting
in total operating expenses of $434,856. These selling, general and administrative expenses consisted primarily of employee expenses of
$80,191 and other operating expenses of $352,349. Other operating expenses consisted of advertising and marketing of $27,586, depreciation
expense of $12,377, software costs of $2,490, bank and payment charges of $10,994, contract labor of $5,723, legal and accounting of $72,596,
professional services of $147,816, which includes $80,078 of fair value of grants of common shares, insurance of $9,531, taxes and licenses
of $160, rent & lease of $6,564 and miscellaneous expenses of $56,512. Additionally, the Company had interest expense and financial
costs of $72,106 resulting in net loss of $(80,565) for the three months ended September 30, 2025.
Comparatively, for the three months ended September
30, 2024, the Company paid out distributors’ incentives of $10,587, recorded $562,089 in amortization expense and other selling,
general and administrative expenses of $236,279 resulting in total operating expenses of $808,955. These selling, general and administrative
expenses consisted primarily of employee expenses of $126,240 and $(249,753) in recapture of compensation expense related to forfeitures
of unvested warrants and other operating expenses of $359,792. Other operating expenses consisted of advertising and marketing of $18,298,
depreciation expense of $12,377, software costs of $12,172, bank and payment charges of $22,686, contract labor of $33,343, legal and
accounting of $168,435, professional services of $159,232 and $(107,479) in recapture of professional services expense related to forfeitures
of unvested warrants, insurance of $12,757, taxes and licenses of $1,081, rent & lease of $8,854 and miscellaneous expenses of $18,035.
Additionally, the Company had interest expense and financial costs of $67,553 resulting in net loss of $(394,860) for the three months
ended September 30, 2024.
Distributor incentives decreased by 78% for the
three months ended September 30, 2025 compared to the three months ended September 30, 2024 as a result of the reduction in sales between
the periods. Selling, general and administrative expenses, excluding amortization, increased by 83% and amortization decreased 100% for
the three months ended September 30, 2025 compared to the three months ended September 30, 2024, increases relating to equity compensation
granted and decreases related to reductions in legal, accounting, professional, and amortization costs during the three months ended September
30, 2025.
The Company had a loss from operations of $(8,459)
and $(327,307) for the three months ended September 30, 2025 and September 30, 2024, respectively. For those same periods, the Company
had interest expense and interest expense and financing costs of $(72,106) and $(67,553). As a result, the Company had a net loss of $(80,565)
and $(394,860) for the three months ended September 30, 2025 and September 30, 2024, respectively. Net loss decreased by nearly 97% and
interest expense increased by 7% for the three months ended September 30, 2025 compared to the three months ended September 30, 2024.
The resulting decreases related to decreases in returns related to the product issues experienced with the medical testing machine and
a resulting equity refund offer by the Company, legal, accounting, professional and amortization expenses. Interest expense increased
due to higher debt balances during the three months ended September 30, 2025 compared to the three months ended September 30, 2024.
For the nine months ended September 30, 2025,
the Company had gross sales of $1,472,806 and returns of $(3,934) resulting in net sales of $1,468,872. Comparatively, for the nine months
ended September 30, 2024, the Company had gross sales of $2,138,933 and returns of $(259,376) resulting in net sales of $1,879,617. Net
sales decreased by 22% and returns decreased by 98% for the nine months ended September 30, 2025 compared to the nine months ended September
30, 2024. The resulting decrease in net sales related to the product issues experienced with the medical testing machine and its effect
on nutritional sales.
Cost of sales were $283,989$77,887 resulting in gross
profit of $1,184,883$348,288 for the ninethree months ended SeptemberMarch 30,31, 2025.2026. Cost of sales were $543,933$109,116 resulting in gross profit of $1,335,684
$406,031 for the nine
three months ended SeptemberMarch 30,31, 2024.2025. Cost of goods sold decreased by 48%29% and gross profit decreased by11%by 14% for the ninethree months
ended SeptemberMarch
31, 30, 20252026 compared to the ninethree months ended SeptemberMarch 30,31, 2024.2025. The resulting decrease related to lower product sales caused
by the effects
on the distributor base, which was partially offset by nutritional sales from other channels, from product issues experienced
with the
medical testing machine.
For the ninethree months ended SeptemberMarch 30,31, 2025,2026, the
the Company paid outrecorded distributors’ incentives of $13,581$1,658 and other selling, general and administrative expenses of $1,479,635$396,394 resulting
in total operating expenses of $1,493,216.$398,052. These selling, general and administrative expenses consisted primarily of employee expenses of
of $311,540$93,518 and other operating expenses of $1,168,095.$302,876. Other operating expenses consisted of advertising and marketing of $73,153,$4,493, depreciation
and amortization expense of $62,130,$12,943, software costs of $6,369,$4,803, bank and payment charges of $35,380,$10,468, contract labor of $61,862,$12,265, legal and
accounting of $308,206,
$83,569, professional services of $400,657,$50,823, whichequity includes $254,021compensation of fair$30,353, valueprofessional services of grants$50,823, equity compensation of common$30,353,
insurance shares, insurance
of $29,951,$5,088, taxes and licenses of $6,285,$1,907, rent & lease of $33,740$4,853 and miscellaneous expenses of $150,362.$81,311. Additionally, the
Company Companyhad other income consisting of $19,101 of bad debt recovery and $81,334 of write-offs of accrued expenses for a total other income
hadof $100,435 and interest expense and financialfinancing costs of $217,431$77,086 resulting in a net loss of $(525,76426,415) for the ninethree months ended SeptemberMarch
31, 30, 2025.2026.
Comparatively, for the ninethree months ended SeptemberMarch
30,31, 2024,2025, the Company paid out distributors’ incentives of $177,833, recorded $1,621,948 in amortization expense$8,278 and other selling,
general and administrative expenses of $3,982,443 $590,368
resulting in total operating expenses of $5,782,224.$598,646. The otherThese selling, general and
administrative expenses consisted primarily of employee
expenses of $1,605,534, which includes net fair value of option compensation of
$1,070,948,$116,076 and other operating expenses of $2,376,909.$474,292. OperatingOther operating expenses consisted of advertising and marketing of $46,378,$21,020,
depreciation depreciation
expense of $22,778,$12,377, software costs of $47,981,$1,700, bank and payment charges of $59,758,$18,395, contract labor of $139,949,$31,490, legal and accounting
of of
$441,438,$119,909, professional services of $1,447,490,$128,287, which includes net fair value of optionequity compensation of $420,888,$75,633, insurance of $53,273,
$10,421, taxes and licenses of $13,848, postage of $8,627,$4,779, rent
& lease of $29,074, travel of $4,733$9,375 and miscellaneous expenses of $61,582.
$40,906. Additionally, the Company had interest expense and financialfinancing costs of $206,906 $74,239,
resulting in a net loss of $(4,653,446266,854) for the ninethree months
ended SeptemberMarch 30,31, 2024.2025.
Distributor incentives decreased by 92%80% for the
ninethree months ended SeptemberMarch 30,31, 20252026 compared to the ninethree months ended SeptemberMarch 30,31, 20242025 as a result of the reduction in distributorincentives payable
sales between the periods. Selling, general and administrative expenses, excluding amortization, decreased by 63%, and amortization expense
decreased by 98%33% for the ninethree months ended
March September31, 30, 20252026 compared to the ninethree months ended SeptemberMarch 30,31, 2024,2025, relating primarily
toreflecting decreases relatingrelated to equity compensation grantedgranted, reductions
in legal, accounting and legal, accounting, professional, and amortization costsprofessional during the ninethree months
ended SeptemberMarch 30,31, 2025.2026.
The Company had a loss from operations of $(308,33349,764)
and $(4,446,540192,615) and other income of $100,435 and $-0- for the ninethree months ended SeptemberMarch 30,31, 20252026 and SeptemberMarch 30,31, 2024,2025, respectively. For those
same periods, the Company
had interest expense and financing costs of $217,431$(77,086) and $206,906.$(74,239). As a result, the Company had a net loss
of $(525,76426,415) and $(4,653,446266,854)
for the ninethree months ended SeptemberMarch 30,31, 20252026 and SeptemberMarch 30,31, 2024,2025, respectively. NetOther income increased by 100%
and net loss decreased by 89%nearly 90% and interest expense increased
by 5%4% for the ninethree months ended SeptemberMarch 30,31, 20252026 compared to the nine three
months ended SeptemberMarch 30,31, 2024.2025. The resulting decreases related
to decreases inincentive netpayable sales related to the product issues experienced with the medical testing machine and its effect on nutritional sales
which were offset by decreased in equity compensation,balances, legal, accounting, professional and amortization professional
expenses. Interest expense increased
due to higher debt balances during the ninethree months ended SeptemberMarch 30,31, 20252026 compared to the ninethree months
ended SeptemberMarch 30,31, 2024.2025.
Customer credits are treated as contra-revenue
and the company has not had a change in its returns reserve methodology.
The Company has generated recurring losses from operations and cash flow deficits from its operations since inception and has had to raise funds through equity offerings or borrowings to continue operating. These factors raise substantial doubt about the Company’s ability to continue as a going concern. As reflected in the accompanying financial statements, for the three months ended March 31, 2026, the Company incurred a net loss of $(26,415), generated cash from operations of $26,629 and had a stockholder’s deficit of $4,533,316 as of that date. At March 31, 2026, the Company had cash on hand in the amount of $45,806. In addition, notes payable of $522,500 are in default. As a result, management has concluded that there is substantial doubt about the Company’s ability to continue as a going concern. Our independent registered public accounting firm, in its report on our consolidated financial statements for the year ended December 31, 2025, has also expressed substantial doubt about our ability to continue as a going concern. The accompanying consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts and classification of liabilities that might be necessary in the event the company cannot continue as a going concern.
The continuation of the Company as a going concern is dependent upon its ability to obtain necessary debt or equity financing to continue operations until it begins generating positive cash flow. No assurance can be given that any future financing will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company is able to obtain additional financing, it may contain undue restrictions on our operations, in the case of debt financing or cause substantial dilution for our stockholders, in case of equity financing.
For the ninethree months ended SeptemberMarch 30,31, 2025,2026, the
the Company had net loss of $(525,76426,415). During that period, the Company incurred depreciation and amortization expense of $62,130,$12,943,issued amortizationfair
of debt discountvalue of $2,295,options issued to officers and directors for services of $6,782, issued common shares for services with a fair value of $254,021,$23,571,
and capitalized interest to loan balances of
$10,792 and issued common shares as loan incentives with a fair value of $5,900.$3,944. The Company had a change in operating assets and liabilities
consisting of ana increase decrease
in accounts receivable of $(47,618),$21,335, a decrease in inventories of $1,716,$14,125, aan decreaseincrease in prepaid expenses and
other assets of $69,087,$914, an
increase in accounts payable of $32,173,$82,984, ana increasedecrease in accounts payable - related parties of $171,984,$(98,499), decrease
an increase in accrued expenses
and other liabilities of $(72,361),$33,718, an increase in accrued interest - related parties of $106,234$38,088 and a decrease of
deferred revenue of $(101,2533,699).
As a result, the Company had net cash usedprovided inby operating activities of $(30,664)$26,629 for the ninethree months ended
September 30,March 2025.31, 2026.
Comparatively, Forfor the ninethree months ended SeptemberMarch
30,31, 2024,2025, the Company had net loss of $(4,653,446266,854). During that period, the Company incurred depreciation and amortization expense of $12,377,
$1,644,726, amortization of debt discount of $33,410,$1,515, issued options to officers and directors with a fair value of $1,491,833, issued
common shares for services with a fair value of $757,403,$75,633, issued common shares as loan
incentives with a fair value of $5,900,and capitalized interest to loan balances of $2,923 and issued warrants for refunds
with a fair value of $19,351.$9,789. The Company had a change in operating assets
and liabilities (net of amounts acquired) consisting of a decrease
in accounts receivable of $85,139,$3,837, aan decreaseincrease in inventories of $58,803, $(29,344),
a decrease in prepaid expenses and other assets of $82,362,$64,264, an
increase in accounts payable of $251,108,$71,032, aan decreaseincrease in accounts payable
- related parties of $(34,869),$265, an increase in accrued expenses
and other liabilities of $23,273,$61,571, an increase in accrued interest -related- related
parties of $91,716$35,455 and a decrease ofin deferred revenue of $(166,4297,745).
As a result, the Company had net cash usedprovided inby operating activities
of $(312,787)$37,695 for the ninethree months ended SeptemberMarch 30,31, 2024.2025.
For the three months ended March 31, 2026 and March 31, 2025, the Company did not pursue any investing activities.
For the nine months ended September 30, 2025,
the Company made purchases of property and equipment of $(6,000) and acquired intangibles of $(50,000). As a result, the Company had net
cash used in investing activities of $(56,000) for the nine months ended September 30, 2025 For the nine months ended September 30, 2024,
the Company made purchases of property and equipment of $(189,390), cash acquired in the DocSun transaction of $1,445 and acquired intangibles
of $(2,652). As a result, the Company had net cash used in investing activities of $(190,597) for the nine months ended September 30,
2024.
For the ninethree months ended SeptemberMarch 30,31, 2025,2026, the
the Company made note and loan payments of $(70,26656,017) and raised funds through notes payable amounting to $147,507.$5,811. As a result, the Company
had net cash providedused byin financing activities of $77,241.$(50,206).
ForComparatively, for the ninethree months ended SeptemberMarch
31, 30,2025, 2024,
the Company made note and loan payments of $(39,77010,415), had an increase in note and loan balances of $456,754 and had an increase in note
and loan balances – related parties of $32,079.. As a result, the Company had net cash providedused byin financing activities of $449,063
for the nine months ended September 30, 2024.$(10,415).
(A) The Company has two outstanding unsecured Howard Notes that are both in default. The first Howard note was advanced on June 28th, 2016 and the second on April 3rd, 2017 to Microvascular Health Solutions, LLC. Both notes are for $50,000 and had one-year terms, both notes are in default. The stated interest rate on each note was 2.5% per month, upon default the interest rate increased to 3.5% per month. The notes are secured by the accounts receivable of the borrower. At year end after the default each note contained a provision entitling the lender to 5% ownership in the borrower, a consolidated subsidiary. The Company estimates that if the interest in the subsidiary were converted into its common shares it would represent an equivalent of 29,400,000 shares, which would only be issuable at the option of the Company in lieu of the interest in the subsidiary.
(B) The Goff note had a maturity date of February 13th, 2016, the note is in default. The original note advanced $15,000 and called for a payment of $22,500 on the maturity date. The note provides for a 4% interest rate per annum after the maturity date.
(C) Insurance notes are from finance companies that provided short term financing of insurance premiums. The notes require ten installments.
((D) In January 10th, 2024, the Company issued two unsecured notes for $165,000 each to Adler and Genesis Glass. The notes are due in twelve months from the note date or before if the company brings in equity equal to $1,500,000. The funds were designated for the improvement of the technical infrastructure of the newly acquired DocSun Biomedical Holdings, Inc. Each note was issued with a $15,000 original issue discount and the issuance of 72,000 common shares with a fair value of $9,990 were paid to each lender as an additional loan fee, resulting in an aggregate loan discount of $49,980 which was fully amortized over the initial life of the loan. Subsequent to year end the loans were extended until October 9th, 2025 by agreement with the lender. The extension terms call for 1% interest per month and $5,000 payments per month on the Adler note until May 2025 at which time the payments become $5,000 per month for each note. The Company issued 250,000 common shares to the lender for each note extended. As of December 31, 2024, the aggregate principal and interest due under the notes was $328,644.
On October 9th, 2025, the Adler and Genesis Glass notes were combined into a single note payable to Adler with a principal balance of $295,207 and the term was extended to October 10, 2026. In the event that the Company raises over $2,000,000 in equity or debt financing 10% of the amount raised will be applied to the note until the principal is paid off. The extension terms call for 1% interest per month and $10,000 payments of principal and interest per month. In the event of an uplist of the Company to a national exchange, the lender has the option to convert the outstanding principal balance of the note into the Company’s common shares for 90 days after the uplist. The conversions price is fixed at $0.1325 per share. In the event of default, the Company will issue the lender 3,000,000 shares of its common stock and the monthly interest rate increases to 1.5% and the lender has the right to require immediate payment in full. The company made principal payments of $22,097 during the period ended March 31, 2026.
(E) Long Term Notes – EIDL
As principal amount of economic injury disaster loans (EIDL) issued under the Small Business Administration’s COVID-19 recovery program was $550,000 and $550,000 at March 31, 2026 and December 31, 2025, respectively. At December 31, 2025, the long-term balance of the EIDL loans was $150,000 and the current balance for delinquent loans was $400,000. The total balance is comprised of three notes made by subsidiaries of the Company, secured by the assets of the Company. One of which was acquired in the merger with Findit, Inc. and is in charge off status at the SBA. The Findit EIDL loan and the other $200,000 subsidiary loan are in default and shown as current liabilities. Each loan has a 30-year term and an interest rate of 3.75% per annum. The SBA granted a total of thirty months payment deferment period under the EIDL program for Covid-19 related loans, both EIDL loans qualified for and used the full deferment period. Interest continued to accrue during the deferment period and the deferred amounts will be paid as a balloon payment at the end of the 30-year amortization period. Current payments are being applied against interest accrued. The notes maturity dates are May 17, 2050 for a $150,000 note, July 12, 2051 for a $200,000 note and July 17, 2050 for the $200,000 Findit EIDL loan. As of March 31, 2026, the Company was delinquent on payments on two of the EIDL loans in the aggregate amount of $400,000, and such amounts have been reflected as current in the accompanying financial statements.
(F) On July 24th 2025, the Company took out a loan from Stripe Capital, a company affiliated with one of its credit card processors. The original principal of the loan was $105,800. The finance charge is stated as a fixed amount of $7,935 or 7% of the amount to be repaid. Payments are made on a daily basis with 22% of the sales volume processed through the Stripe merchant account being applied against the total amount to be repaid. There is a minimum repayment amount of $12,637 that applies to each 60-day period which has not affected the repayment amounts as of December 31, 2025. The loan does not have a fixed term for repayment but is expected to be fully repaid in 8 to 10 months. The company made principal payments of $29,550 during the period ended March 31, 2026. The remaining principal balance at March 31, 2026 is $22,729.
(G) As of March 31, 2026, five notes were issued for proceeds totaling $160,000. One of the convertible notes with an original principal amount of $30,000 is owned to a related party and the balance is reported in the Related Party Loans section below. The convertible notes have a stated interest rate of 16%, of which 10% is payable by adding to the principal of the note and 6% is payable in cash, biannually. The notes are convertible into common shares at the option of the noteholder at 0.09 cents per common share. The notes mature 2 years after the note date. The Company has the option to convert the convertible notes in the event of an uplift to a national stock exchange. The conversion price to the Company is the lesser of 0.09 cents or 85% of the price at on the national exchange. For each $5,000 principal of the notes, the Company granted 2,500 warrants to purchase common stock at 0.20 cents per common share. The warrants expire 2 years after the Company’s shares are listed on an internationally recognized exchange. The balance of the principal and accrued interest was $171,510 and $168,304 at March 31, 2026 and December 31, 2025, respectively.
As of March 31, 2026, payments on two of the Economic Injury Disaster Loan (EIDL) facilities were delinquent. Consistent with the Company’s policy, any past-due principal and interest amounts payable within twelve months are classified as current liabilities on the condensed consolidated balance sheet. Management is pursuing extensions and other arrangements to cure delinquencies and improve liquidity.
Each of the listed loans indicated with an A are demand loans that have a one-year term and an auto renewal feature. They bear an interest rate of 10% per annum.
The loan indicated with a B does not have stated terms.
Total accrued interest on related party debts was $530,511$605,510 at SeptemberMarch
30,31, 20252026 and $424,277$567,422 at December 31, 2024.2025.
BRGX insider buying and selling (Form 4)
Since 2026-04-11, insiders reported open-market purchases in 0 Form 4 filings and open-market sales in 0 filings. Totals add up every open-market (code P and S) line in those filings, using the prices reported in the filings. Awards, option exercises, tax withholding and gifts are listed below but not counted.
No Form 4 stock transactions in this period.
Well-known investors holding BRGX (13F)
None of the 59 investors we track reported a position in their latest 13F.