FMHS 10-K & 10-Q changes, risk factors and insider trading
Farmhouse, Inc. · OTC · Services-Computer Programming, Data Processing, Etc. · CIK 1811999 · All filings on SEC.gov
At a glance
What changed in the latest 10-K
Risk Factors
As a smaller reporting company, we are not required to provide this information.
Full comparison: every changed paragraph (1)
As a smaller reporting company, thewe Company isare not required to provide this information.
Management's Discussion & Analysis (MD&A)
New heading “Critical Accounting Estimates”
Largest changes
“Our ability to continue as a going concern is dependent upon our ability to successfully execute these plans. These plans are not wholly within our control, and there can be no assurance that additional financing will be available on acceptable terms, if at all, or that we will be able to generate sufficient cash flows from operations to meet our obligations as they come due.”see in full comparison
“Our capital structure includes convertible debt instruments, certain of which are in default and contain derivative features that may result in additional non-cash expense and dilution.”see in full comparison
“We have evaluated events and conditions that may mitigate these risks. Our plans to alleviate the conditions giving rise to substantial doubt include seeking additional equity and/or debt financing, renegotiating or restructuring existing debt obligations, and continuing to reduce operating expenditures while focusing resources on initiatives intended to generate future revenues. We are also evaluating strategic transactions and other capital-raising alternatives consistent with our business plan.”see in full comparison
“On March 13, 2026, we received an advance of $100,000 from an investor in connection with a proposed convertible promissory note financing currently under discussion. Pursuant to an understanding with the investor, the advance is intended to be applied toward the investor’s participation in a larger proposed financing, if consummated. We are currently evaluating a potential financing with the investor of approximately $2.0 million, which may include a combination of cash and non-cash digital asset consideration. …”see in full comparison
“On June 9, 2025, the Company entered into a non-binding term sheet with Ledgewood Holdings, LLC (“Ledgewood”), a multi-unit franchise operator with approximately $31 million in trailing twelve-month revenue, outlining a proposed acquisition through the issuance of up to 31,000,000 shares of the Company’s common stock. The contemplated transaction includes both time- and performance-based equity vesting, governance rights for Ledgewood, and monthly operating support contributions to the Company tied to Ledgewood’s revenue. …”see in full comparison
Full comparison: every changed paragraph (57)
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our audited Consolidated Financial Statements and related notes included in this Annual Report on Form 10-K. This discussion contains forward-looking statements that involve risks and uncertainties. Actual results may differ materially from those expressed or implied in these forward-looking statements due to various factors discussed in ourthis Form 10-KReport and in other filings with the Securities and Exchange Commission.
Farmhouse, Inc. (the “Company”) is a Nevada corporation that historically engaged in technology development and brand management activities. We currently operate as a public company platform focused on evaluating strategic acquisitions and emerging opportunities, including initiatives in digital assets. The Company currently generates minimal revenue and maintains limited licensing activities that are not material. The Company continues to evaluate opportunities to develop operating business lines; however, there can be no assurance that such activities will result in material revenue in future periods.
We operate through our wholly owned subsidiaries, including Farmhouse Washington, Farmhouse DTLA, Inc., and Farmhouse Treasury LLC (“FT”). Our strategic focus is to identify and complete acquisitions that enhance long-term shareholder value and to reposition the Company toward scalable business opportunities, including through our Farmhouse Treasury division and ongoing evaluation of additional operating businesses.
In September 2025, we organized Farmhouse Treasury LLC (“FT”), a wholly owned Nevada limited liability company, to support our Anti-Debasement Digital Asset Treasury (“DAT”) initiative. FT is a manager-managed entity, with the Company as sole member and our Chief Executive Officer and Chief Technical Officer serving as managers.
FT was established to develop and oversee our digital asset strategy, including treasury management, custody solutions, and capital allocation in assets aligned with an anti-debasement framework, including Bitcoin and tokenized and physical gold. This initiative is intended to position the Company to participate in the emerging digital asset market while maintaining governance, reporting, and compliance standards consistent with those of a public company.
The Company has established an enterprise custody account with BitGo, which provides institutional-grade custody solutions, including insurance coverage for digital assets held in custody. BitGo has applied for a national trust bank charter with the Office of the Comptroller of the Currency; however, such status has not been finalized as of the date of this Report.
FT is a wholly owned subsidiary and is consolidated in our financial statements. At formation, no capital was contributed and no digital assets were acquired. Accordingly, there was no impact on our consolidated financial position or results of operations for the year ended December 31, 2025.
FT provides a dedicated structure through which we evaluate and, if appropriate, may implement digital asset-related strategies in a controlled and transparent manner. As of the date of issuance of these financial statements, FT has engaged in preliminary discussions with various counterparties, including cryptocurrency financing and investment platforms, regarding potential structures to execute such strategies. These discussions remain exploratory, and no binding agreements or definitive plans have been established. There can be no assurance that any such strategy will be pursued or that it will generate the anticipated benefits.
Overview
We are focused on integrating technology, IP, and consumer products- including beverages into our company in order to diversify into new revenue opportunities to augment our prior portfolio of intellectual property, and previous Web3 division. We launched the Web3 division in December 2021 to facilitate licensing opportunities between established wellness brands and holders of influential digital collectibles. Revenues from this initiative have been limited, and we have ceased pursuing this line of business to focus on other strategic opportunities. We do not currently expect to generate significant revenues from existing operations until such a strategic opportunity is completed.
On September 10, 2024, we entered into a Share Exchange Agreement (“SEA”) with Thrown, LLC (“Thrown”) and its members. Thrown is a beverage company and its initial product is Good Game by T-Pain, a nootropic esports beverage packaged in 2-ounce servings. Under the SEA, we will acquire all the membership interests of Thrown in exchange for 5,130,000 newly issued shares of common stock. This represents approximately 25% of our total issued and outstanding shares following the closing of the transaction. As of June 20, 2025, the transaction has not closed, and discussions with Thrown management are ongoing. Reference is made to Notes 3 and 13 in the Consolidated Financial Statements included under Item 8 in this Report.
On June 9, 2025, the Company entered into a non-binding term sheet with Ledgewood Holdings, LLC (“Ledgewood”), a multi-unit franchise operator with approximately $31 million in trailing twelve-month revenue, outlining a proposed acquisition through the issuance of up to 31,000,000 shares of the Company’s common stock. The contemplated transaction includes both time- and performance-based equity vesting, governance rights for Ledgewood, and monthly operating support contributions to the Company tied to Ledgewood’s revenue. The proposed structure also provides for Ledgewood’s continued operational control, subject to Farmhouse Board oversight on major decisions. The transaction remains subject to definitive documentation, completion of due diligence, Board approval, and resolution of outstanding secured indebtedness. There is no assurance that the acquisition will be completed on the proposed terms or at all. Reference is made to Note 13 in the Consolidated Financial Statements included under Item 8 in this Report.
Revenue. Revenue for the year ended December 31, 20242025 was $4,154,$623, compared to $15,227$4,154 for the year ended December 31, 2023.2024. The decrease was primarily due to the Company’sloss decision to discontinue its NFT licensing business during 2024 afterof a major customer wentduring out2024 ofand business.a strategic shift to focus on our digital asset treasury initiative.
Operating Expenses. Total operating expenses for the year ended December 31, 20242025 were $410,668,$410,940, compared to $517,843$410,668 for the year ended December 31, 2023,2024, as shown below:
Accounting and professional fees increased primarily due to higher audit, tax preparation, and advisory services during 2025 compared to 2024. The decrease in wages and benefits and consulting fees was primarily attributable to the absence of stock-based compensation expense in 2025 compared to 2024.
Public company-related and filing fees decreased compared to the prior year, primarily due to reduced OTC market-related costs following the Company’s change in trading status. Other general and administrative expenses increased modestly, primarily due to costs associated with attending an international Bitcoin conference and other business development activities.
The decreases in accounting and professional fees, wages and benefits, and consulting fees were primarily attributable to significantly lower stock-based compensation expense recorded in 2024 compared to 2023. Public company-related and filing fees, as well as other general and administrative costs, remained relatively consistent between periods.
Interest Expense. Interest expense increased slightly for the year ended December 31, 20242025 to $55,954,$71,776, compared to $51,243$55,954 for 2023.2024. The increase was primarily due to interest accrued on additional borrowings during 2024.2025.
Net loss for the year ended December 31, 2025 was $393,266, compared to $464,343 for 2024. The decrease in net loss was primarily attributable to the gain on extinguishment of debt offset by loss on derivative and abandoned acquisition costs. Additionally, there were lower personnel and consulting costs, partially offset by higher professional fees and interest expense.
In addition to the items discussed above, certain changes in our financial statements were driven by non-cash and non-operating items. During the year ended December 31, 2025, the Company recognized a loss related to the change in fair value of derivative liabilities associated with certain convertible debt instruments, as well as the write-off of previously recorded deposits related to an abandoned acquisition. These items contributed to period-over-period variability in reported results and are not reflective of ongoing operating performance.
Net Loss. Net loss for the year ended December 31, 2024 was $464,343, compared to $560,789 for 2023. The reduction in net loss was primarily driven by the decrease in operating expenses described above.
Our results for the year ended December 31, 2025 reflect a continued transition in our business strategy, including the wind-down of legacy licensing activities and a focus on evaluating new strategic opportunities, including our digital asset treasury initiative.
While revenues declined as a result of reduced activity in prior business lines, operating expenses remained relatively consistent as we maintained public company infrastructure and professional support. Management continues to prioritize cost discipline while evaluating strategic transactions and capital formation opportunities intended to enhance long-term stockholder value.
Critical Accounting Estimates
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, and expenses. One of the Company’s more significant estimates relates to the valuation of derivative liabilities associated with certain convertible debt instruments.
During the year ended December 31, 2025, the Company reassessed the probability of certain contingent conversion features embedded in its convertible notes, including the 2023 and 2025 Series notes. As of December 31, 2024, management had assessed the likelihood of such features being triggered as remote. During 2025, based on changes in facts and circumstances, including the Company’s capital structure and financing activities, management revised this assessment and applied an estimated probability of 10% in its valuation models.
This change in estimate resulted in the recognition of derivative liabilities and corresponding non-cash expense for the year ended December 31, 2025. Actual outcomes could differ from these estimates, and changes in assumptions may result in further adjustments in future periods.
Overall, the Company's results for the year ended December 31, 2024 reflect a continued focus on managing operating expenses following the discontinuation of the NFT licensing business. Revenue decreased due to the wind-down of that division after a major customer went out of business, while total operating expenses declined year-over-year due to reduced consulting and stock-based compensation costs. Management continues to focus on maintaining expense discipline and exploring strategic opportunities to enhance stockholder value.
We continue to experience limited access to capital and expect that additional financing will be necessary to fund our operations. Market conditions for microcap companies remain challenging, making it difficult to secure financing on favorable terms. Our history of operating losses and our working capital deficit raise substantial doubt about our ability to continue as a going concern. Although we are actively seeking to obtain additional capital, there can be no assurance that such financing will be available on acceptable terms, or at all.
Our capital structure includes convertible debt instruments, certain of which are in default and contain derivative features that may result in additional non-cash expense and dilution.
We have evaluated events and conditions that may mitigate these risks. Our plans to alleviate the conditions giving rise to substantial doubt include seeking additional equity and/or debt financing, renegotiating or restructuring existing debt obligations, and continuing to reduce operating expenditures while focusing resources on initiatives intended to generate future revenues. We are also evaluating strategic transactions and other capital-raising alternatives consistent with our business plan.
Our ability to continue as a going concern is dependent upon our ability to successfully execute these plans. These plans are not wholly within our control, and there can be no assurance that additional financing will be available on acceptable terms, if at all, or that we will be able to generate sufficient cash flows from operations to meet our obligations as they come due.
·Received $50,000 on a convertible note payable from unrelated individual. The note has a stated principal amount of $55,555, reflecting an original issue discount (“OID”), bears interest at 15% per annum (simple interest), and matures on September 7, 2026.
·Received $130,000 on a convertible note payable from unrelated individuals.
·Received $25,000 on a convertible note payable from the spouse of a Company director. This note was issued on the same terms as those offered to unaffiliated investors and was executed on an arm’s length basis.
·Borrowed $12,067 through related party short-term advances.
During the year ended December 31, 2024, we completed the following funding transactions:
·Borrowed $41,758 through related party debt and short-term advances.
Comparatively, during the year ended December 31, 2023, we completed the following funding transactions:
·Borrowed $34,000 on convertible notes payable from unrelated parties; and
·Borrowed $10,761 through related party debt and short-term advances.
We also made repayments of $23,370 on related party borrowings during 2023.
Reference is made to Notes 55, 6 and 67 in the Consolidated Financial Statements included under Item 8 of this Report. Proceeds from these financings are being used for general corporate purposes, including working capital and operational expenses, and are not expected to materially change our financial condition.
The Company has engaged in transactions with related parties, including the issuance of convertible debt and short-term advances. During the year ended December 31, 2025, the Company received $25,000 in proceeds from a convertible note issued to the spouse of a Company director. This transaction was executed on terms consistent with those offered to unaffiliated investors and was considered to be conducted on an arm’s length basis. The Company also received short-term advances from related parties to support working capital needs.
Management believes that all related party transactions were conducted on terms no less favorable to the Company than could be obtained from unaffiliated third parties. Additional information regarding related party transactions is included in the consolidated financial statements and related notes.
We expect to require additional financing to support our ongoing operations and strategic growth initiatives. These conditions continue to raise substantial doubt about our ability to continue as a going concern, which is dependent upon obtaining sufficient capital to fund operations and ultimately achieve profitability. ManagementWe isare evaluating various financing alternatives, including potential equity or debt offerings and strategic partnerships. If we are unable to obtain additional financing, we may be required to further curtail or cease operations.
On February 18, 2026, we issued a $10,000 convertible promissory note to an investor. The terms of this note are substantially consistent with our existing convertible notes.
On March 13, 2026, we received an advance of $100,000 from an investor in connection with a proposed convertible promissory note financing currently under discussion. Pursuant to an understanding with the investor, the advance is intended to be applied toward the investor’s participation in a larger proposed financing, if consummated. We are currently evaluating a potential financing with the investor of approximately $2.0 million, which may include a combination of cash and non-cash digital asset consideration. In the event the financing is completed, the advance will be credited toward the investor’s subscription in such offering. If the proposed financing is not consummated, the advance will automatically be deemed invested in a convertible promissory note of the Company on terms substantially consistent with our other convertible notes. As of the date of issuance of these consolidated financial statements, the proposed financing has not been finalized, and no assurances can be provided that the transaction will be completed.
Reference is made to Note 13 in the Consolidated Financial Statements included under Item 8 in this Report.
Subsequent to December 31, 2024, we raised additional capital through the issuance of Convertible Notes as follows:
·$10,000 issued to an unrelated individual on February 24, 2025.
·$61,000 issued to an unrelated individual on March 18, 2025, consisting of $35,000 in new cash proceeds and $26,000 converted from a previously accrued liability for services rendered.
·$25,000 issued to an unrelated individual on April 16, 2025.
·$25,000 issued to the spouse of a Company director on April 18, 2025. This note was issued on the same terms as those offered to unaffiliated investors and was executed on an arm’s length basis.
·$12,500 issued to an unrelated individual on April 21, 2025.
·$12,500 issued to an unrelated individual on April 28, 2025.
Reference is made to Note 13 in the Consolidated Financial Statements included under Item 8 in this Report for further detail on the terms of the convertible notes. Proceeds from the Offering are being used for general corporate purposes, including working capital and operational expenses. These financings are not expected to materially change our financial condition.
What changed in the latest 10-Q
Risk Factors
We qualify as a smaller reporting company, as defined by Item 10 of Regulation S-K and, thus, are not required to provide the information required by this Item.
No wording changes found in this section.
Full comparison: every changed paragraph (0)
Management's Discussion & Analysis (MD&A)
New heading “Three months Ended June 30, 2026 Compared to Three months Ended June 30, 2025.”
New heading “Operating Expenses”
New heading “Other Income (Expenses)”
New heading “Net Income (Loss)”
New heading “Axiom Holdings Financing Transaction”
Removed heading “Subsequent Event Financing”
Removed heading “SUPPLEMENTAL, UNAUDITED PRO FORMA INFORMATION”
Removed heading “Farmhouse, Inc.”
Removed heading “Supplemental, Unaudited Pro Forma Condensed Consolidated Balance Sheet”
Removed heading “As of March 31, 2026”
Largest changes
“Three months Ended June 30, 2026 Compared to Three months Ended June 30, 2025.”see in full comparison
“Supplemental, Unaudited Pro Forma Condensed Consolidated Balance Sheet”see in full comparison
Full comparison: every changed paragraph (82)
The Company has established an enterprise custody account with BitGo, which provides institutional-grade custody solutions, including insurance coveragesolutions for digital assets held in custody. BitGo has applied for a national trust bank charter with the Office of the Comptroller of the Currency; however, such status has not been finalized as of the date of this Report.assets.
During the six months ended June 30, 2026, the Company commenced implementation of its digital asset treasury strategy. In connection with the Axiom Holdings Group, LLC financing described below, the Company received digital assets consisting primarily of Bitcoin. As of June 30, 2026, the Company held 7.21 Bitcoin with a fair value of $422,165 and 2.02 PAXG with a fair value of $8,086. The Company recognized an unrealized loss on its crypto assets of $61,977 during the six months ended June 30, 2026.
In addition, FT maintains an investment brokerage account through which it acquired securities during the period. As of June 30, 2026, these investments had an aggregate fair value of $35,182.
FT is a wholly owned subsidiary and is consolidated in our financial statements. At formation, no capital was contributed and no digital assets were acquired. During the three months ended March 31, 2026, FT engaged in limited organizational and treasury-related activities; however, such activities did not have a material impact on our consolidated financial position or results of operations.
FT provides a dedicated structure through which we evaluate and, if appropriate, mayand implement digital asset-relatedasset and treasury-related strategies in a controlled and transparent manner. AsThe ofCompany thecontinues dateto ofevaluate issuanceadditional ofstrategic these financial statements, FT has engaged in preliminary discussions with various counterparties, including cryptocurrency financingopportunities and investmentcapital platforms,allocation regarding potential structures to execute such strategies. These discussions remain exploratory, and no binding agreements or definitive plans have been established.initiatives. There can be no assurance that any such strategy will be pursued or that itinitiatives will generate the anticipated benefits.
ThreeSix Monthsmonths Ended MarchJune 31,30, 2026 Compared to ThreeSix Monthsmonths Ended MarchJune 31,30, 2025.
Total operating expenses for the threesix months ended MarchJune 31,30, 2026,2026 were $109,449,$274,653, compared to $90,794$208,352 for the same period in 2025, as shown below.
Total operating expenses increased by $66,301, or approximately 32%, for the six months ended June 30, 2026 compared to the same period in 2025. The increase was primarily attributable to a $33,720 increase in other general and administrative expenses related to increased travel to digital asset conferences and cryptocurrency platform fees and a $24,690 increase in consulting expense. Accounting and professional fees increased by $2,864, wages and benefits increased by $3,152, and public company related and filing fees increased by $1,875.
The increase in operating expenses for the three months ended March 31, 2026, compared to the same period in 2025, was primarily attributable to higher accounting and professional fees, which increased due to the timing of recognizing audit and financial reporting related costs during the respective periods. Public company related and filing fees also increased due to costs associated with the Company’s S-1 Registration Statement during the three months ended March 31, 2026. These increases were partially offset by lower consulting expenses and relatively consistent wages, benefits, and other general and administrative expenses.
Total other expense for the six months ended June 30, 2026 was $2,804,078, compared to other income of $144,466 for the same period in 2025, as shown below.
The change from other income of $144,466 for the six months ended June 30, 2025 to other expense of $2,804,078 for the six months ended June 30, 2026 was primarily attributable to a $1,765,482 loss on the change in fair value of derivative liabilities, $445,619 of debt financing cost, a $61,977 unrealized loss on crypto assets, and an increase in interest expense to $531,222. In the prior-year period, the Company recognized a $174,935 gain on settlement of debt.
Total other income (expenses) for the three months ended March 31, 2026, totaled ($45,978), compared to $159,082 for the same period in 2025, as shown below.
The change in other income (expenses) for the three months ended March 31, 2026, compared to the same period in 2025, was primarily attributable to the absence of the $174,935 gain on extinguishment of debt recognized during the three months ended March 31, 2025, which did not recur in the current period.
During the threesix months ended MarchJune 31,30, 2026, the Company recognized an unrealized loss on crypto assets of $1,191,$61,977, reflecting changes in the fair value of digital assets held during the period. The Company also recognized a loss on derivatives of $14,212, related to the fair value adjustment of derivative liabilities associated with certain convertible financing arrangements.
The Company also recognized a loss on the change in fair value of derivative liabilities of $1,765,482 during the six months ended June 30, 2026. The increase in derivative liabilities was primarily associated with convertible financing arrangements, including the Axiom financing completed during the period.
Interest expense increasedwas to $30,575$531,222 for the threesix months ended MarchJune 31,30, 2026, fromcompared $15,853to $30,469 for the same period in 2025, primarily due to higher debt balances, includingthe additionalAxiom convertible financing arrangements,financing, and related amortization of debt discounts.discounts associated with convertible debt instruments.
The Company reported a net loss of $155,427$3,078,731 for the threesix months ended MarchJune 31,30, 2026, compared to a net incomeloss of $68,288$63,886 for the same period in 2025. The changeincrease in net loss was primarily attributable to the absence$1,765,482 loss on the change in fair value of thederivative $174,935liabilities, gain on extinguishment$445,619 of debt recognizedfinancing during the three months ended March 31, 2025, as well ascost, increased interest expenseexpense, the $61,977 unrealized loss on crypto assets, and losseshigher recognizedoperating on derivative liabilities during the current period.expenses.
Three months Ended June 30, 2026 Compared to Three months Ended June 30, 2025.
Operating Expenses
Total operating expenses for the three months ended June 30, 2026 were $165,204, compared to $117,558 for the same period in 2025, as shown below.
Total operating expenses increased by $47,646, or approximately 41%, for the three months ended June 30, 2026 compared to the same period in 2025. The increase was primarily attributable to a $33,744 increase in other general and administrative expenses related to increased travel to digital asset conferences and cryptocurrency platform fees and a $25,065 increase in consulting expense. These increases were partially offset by a $15,086 decrease in accounting and professional fees. Wages and benefits increased by $3,152 and public company related and filing fees increased by $771.
Other Income (Expenses)
Total other expense for the three months ended June 30, 2026 was $2,758,100, compared to other expense of $14,616 for the same period in 2025, as shown below.
The increase in other expense for the three months ended June 30, 2026 compared to the same period in 2025 was primarily attributable to a $1,751,270 loss on the change in fair value of derivative liabilities, $445,619 of debt financing cost, a $60,786 unrealized loss on crypto assets, and an increase in interest expense to $500,647.
During the three months ended June 30, 2026, the Company recognized an unrealized loss on crypto assets of $60,786 reflecting changes in the fair value of digital assets held during the period.
The Company also recognized a loss on the change in fair value of derivative liabilities of $1,751,270 during the three months ended June 30, 2026. The increase in derivative liabilities was primarily associated with convertible financing arrangements, including the Axiom financing completed during the period.
Interest expense was $500,647 for the three months ended June 30, 2026, compared to $14,616 for the same period in 2025, primarily due to the Axiom financing and amortization of related debt discounts.
Net Income (Loss)
The Company reported a net loss of $2,923,304 for the three months ended June 30, 2026, compared to a net loss of $132,174 for the same period in 2025. The increase in net loss was primarily attributable to the loss on the change in fair value of derivative liabilities, the debt financing cost, increased interest expense, the unrealized loss on crypto assets, and higher operating expenses.
In addition to the items discussed above, changes in the Company’s results of operations were impacted by non-cash and non-operating items, including fair value adjustments related to derivative liabilities and unrealized changes in the value of crypto assets held by the Company.
Results for the three and six months ended MarchJune 31,30, 2026 reflect the Company’s continued transition in operations, including reduced activity related to certain legacy initiatives and an increased focus on evaluating strategic opportunities, including its digital asset treasury strategy. The Company did not generate revenues during either the current or prior year period and continued to incur costs associated with maintaining public company infrastructure, professional services, and regulatory compliance. Management continues to monitor operating expenses and evaluate capital formation and strategic opportunities.
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities,liabilities and expenses. One of the Company’s more significant estimates relates to the valuation of derivative liabilities associated with certain convertible debt instruments.
The Company measures derivative liabilities at fair value at inception and at each reporting date. During the six months ended June 30, 2026, the Company recognized derivative liabilities associated with convertible debt instruments, including the Axiom Note. The fair value of certain derivative liabilities was estimated using option-pricing models, including the Black-Scholes model, and other valuation techniques incorporating significant unobservable inputs. Accordingly, these derivative liabilities are classified as Level 3 measurements under the fair value hierarchy.
As of June 30, 2026, the aggregate fair value of the Company’s derivative liabilities was $4,301,556, compared to $89,455 as of December 31, 2025. Changes in valuation assumptions, including the Company’s stock price, volatility, remaining contractual term, risk-free interest rate and other factors, could result in significant changes in the fair value of these liabilities and the amount of gain or loss recognized in future periods.
As of March 31, 2026 and December 31, 2025, the Company estimated the probability of triggering certain contingent conversion features embedded in its convertible Series 2023, 2025 and 2026 Series notes to be 10%. Actual outcomes could differ from these estimates, and changes in assumptions may result in further adjustments in future periods.
The following discussion summarizes our liquidity position, working capital needs,needs and sources of capital as of MarchJune 31,30, 2026 and December 31, 2025.
We had cash and cash equivalents of $32,329$678,462 as of MarchJune 31,30, 2026, compared to $14,188 as of December 31, 2025. OurThe increase in cash during the period was primarily attributable to financing activities.activities, including the Axiom financing completed in May 2026.
As of June 30, 2026, we had total current assets of $1,687,415 and total current liabilities of $7,004,260, resulting in a working capital deficit of $5,316,845, compared to a working capital deficit of $2,215,329 as of December 31, 2025. The increase in the working capital deficit was primarily attributable to the recognition and subsequent remeasurement of derivative liabilities associated with convertible instruments, including the Axiom financing. As of June 30, 2026, derivative liabilities totaled $4,301,556, compared to $89,455 as of December 31, 2025. These derivative liabilities are non-cash liabilities that are remeasured at fair value at each reporting date, with changes in fair value recognized in earnings.
Our working capital deficit was $2,355,449 as of March 31, 2026, compared to $2,215,329 as of December 31, 2025.
The accompanying condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern. As of MarchJune 31,30, 2026, the Company had a stockholders’ deficit of $2,823,586,$5,749,883, incurred a net loss of $155,427$3,078,731 for the threesix months ended MarchJune 31,30, 2026, and used $61,459$201,143 of cash in operating activities during the period. These conditions raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date the condensed consolidated financial statements are issued.
Management’s plans to address liquidity needs include pursuing additional capital through equity and debt financings, including potential draws under the GHS equity financing agreement, continued financial support from related parties, renegotiating or restructuring certain debt obligations, and continuing efforts to managemanaging operating expendituresexpenditures, whileand evaluating strategic opportunities, including itsthe Company’s digital asset treasury initiative and other potential business opportunities.
SubsequentDuring tothe Marchsix 31,months ended June 30, 2026, the Company completed athe Axiom financing transaction resultingproviding $2.0 million of total consideration, consisting of $1.0 million in grosscash proceedsconsideration and $1.0 million of $2.0digital million,asset whichconsideration. managementAs of June 30, 2026, $532,852 of the required digital asset consideration remained due from Axiom. Management believes the financing provides additional liquidity to support operations and strategic initiatives in the near term. However, these plans are not entirely within the Company’s control, and there can be no assurance that additional financing will be available on acceptable terms, if at all. Accordingly, substantial doubt about the Company’s ability to continue as a going concern remains.
The Company has historically funded operations through private placements, convertible debt issuances, short-term advances,advances and related party support.
For the threesix months ended MarchJune 31,30, 2026, the Company completed the following financing transactions:
·The Company issued a $10,000 Series 2026 mandatorily convertible note to an unaffiliated investor. The note bears interest at 10% per annum and matures in February 2029.
On May 4, 2026, the Company completed a financing transaction with Axiom Holdings Group, LLC through the issuance of a convertible promissory note with an original principal amount of $2,222,222. The financing provided total consideration of $2.0 million, consisting of $1.0 million in cash and $1.0 million of digital asset consideration. The Company received a $100,000 advance in March 2026 that was applied toward the financing upon closing and received approximately $884,000 of additional net cash funding at closing after approximately $16,000 of investor legal fees.
During the six months ended June 30, 2026, Axiom transferred a portion of the required digital asset consideration to the Company. As of June 30, 2026, $532,852 of the required digital asset consideration remained due from Axiom.
The Axiom Note bears interest at 15% per annum and matures ten months from issuance. The Note contains mandatory conversion provisions and an embedded conversion feature accounted for as a derivative liability. At inception, the Company recognized a derivative liability of $2,445,619, a debt discount of $2,222,222, and debt financing cost of $445,619 due to the derivative liability exceeding the proceeds. During the six months ended June 30, 2026, the Company recognized $416,666 of amortization expense related to the debt discount. The carrying value of the Axiom Note was $416,666 as of June 30, 2026.
·In March 2026, the Company received a $100,000 financing advance from an investor in connection with a contemplated financing transaction. As of March 31, 2026, the advance was recorded as a financing advance liability because definitive financing documents had not yet been executed. Subsequent to quarter-end, this advance was applied toward the May 2026 financing transaction.
For the three months ended March 31, 2025, the Company completed the following financing transactions:
·The Company issued a Series 2025 mandatorily convertible note in the principal amount of $10,000 to an individual investor.
·The Company issued a Series 2025 mandatorily convertible note in the principal amount of $61,000 to an individual investor. The principal amount included $26,000 of accrued liabilities exchanged for debt pursuant to a liability conversion agreement, with the remaining $35,000 representing new cash proceeds.
Reference is made to Notes 5, 6, 78 and 9 to the condensed consolidated financial statements included under Item 1 of this Quarterly Report for additional information regarding debtthe obligations,Company’s convertible debt, Axiom financing arrangements, and relatedderivative party balances.liabilities.
Proceeds from financing activities have been used primarily for general corporate purposes, including working capital, public company expenses, professional fees, strategic initiatives and operatingrepayment expenses.of certain obligations.
The Company has engaged in transactions with related parties, including advances from officersofficers, accrued compensation and the issuance of convertible debt.
During the six months ended June 30, 2026, the Company repaid in full the outstanding advances previously made by officers, as well as a $4,500 promissory note issued to the Company’s Chief Executive Officer and related accrued interest. The settlement of officer advances resulted in a $1,000 amount due from a related party as of June 30, 2026.
During the three months ended March 31, 2026, officers provided ongoing support through working capital advances and payments made on behalf of the Company, while receiving repayments totaling $1,600. As of MarchJune 31,30, 2026, amounts due to related parties – current totaled $361,880,$293,096, includingconsisting of $290,000 of accrued compensation payable to the Company’s contracted Chief Financial Officer and officer$3,096 advances.of accrued interest on related party notes.
In April 2025, the Company issued a $25,000 Series 2025 mandatorily convertible note to the spouse of a Company director. The note wasremained issued on substantially the same termsoutstanding as thoseof offeredJune to30, unaffiliated2026 investors.and is classified as a long-term related party liability.
The Company expects to require additional financing to support ongoing operations and strategic initiatives. The Company continues to incur costs associated with maintaining public company infrastructure, professional services,services and regulatory compliance while evaluating new business opportunities.
The Company maintains an equity financing arrangement with GHS Investments LLC that provides for up to $20.0 million in potential financing over a 24-month term, subject to contractual conditions and the Company’s election to utilize the facility. As of MarchJune 31,30, 2026, the Company had not drawn funds under the facility.
FMHS 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 FMHS (13F)
None of the 59 investors we track reported a position in their latest 13F.