Companies › FRQN

FRQN 10-K & 10-Q changes, risk factors and insider trading

Frequency Holdings, Inc · OTC · Services-Business Services, Nec · CIK 1624517 · All filings on SEC.gov

Everything below is quoted or computed from Frequency Holdings, Inc's public SEC filings. It is not a recommendation to buy or sell. Automated comparisons can contain errors; confirm with the original filing.

At a glance

0 / 28risk-factor paragraphs added / removed in latest 10-K
0new risk-factor headings
0Form 4 filings reporting open-market purchases (last 180 days)
0Form 4 filings reporting open-market sales (last 180 days)

Jump to: Annual report (10-K) · Quarterly report (10-Q) · Insider transactions · 13F holders

What changed in the latest 10-K

Comparing 10-K filed 2025-04-15 (period ending 2024-12-31) with 10-K filed 2024-02-15 (period ending 2023-10-31).

Risk Factors (10-K Item 1A)

0new paragraphs
28removed paragraphs
0reworded paragraphs
1,429 → 32words in section

The section in the latest 10-K reads in full:

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and, as such, are not required to provide the information under this Item.

Removed heading “Forward Looking Statements”

Removed heading “ITEM 1. DESCRIPTION OF BUSINESS”

Removed heading “Business Objectives”

Removed heading “Business Overview”

Removed heading “Operating Strategy”

Removed heading “ITEM 1A. RISK FACTORS”

Largest changes (selected automatically by length and topic keywords; quoted verbatim, no commentary)

Removed text topics: securities and exchange commission
“Except for statements of historical fact, the information presented herein constitutes forward-looking statements. These forward-looking statements generally can be identified by phrases such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “foresees,” “intends,” “plans,” or other words of similar import. Similarly, statements herein that describe our business strategy, outlook, objectives, plans, intentions or goals also are forward-looking statements. …”
see in full comparison
Removed text
“ITEM 1. DESCRIPTION OF BUSINESS”
see in full comparison
Removed text
“Forward Looking Statements”
see in full comparison
Removed text
“ITEM 1A. RISK FACTORS”
see in full comparison
Removed text
“Business Objectives”
see in full comparison
Removed text
“Operating Strategy”
see in full comparison
Full comparison: every changed paragraph (28)

Green = added, red = removed. Unchanged paragraphs and tables are not shown. Read the complete text in the original filing.

Removed

Forward Looking Statements

Removed

Except for statements of historical fact, the information presented herein constitutes forward-looking statements. These forward-looking statements generally can be identified by phrases such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “foresees,” “intends,” “plans,” or other words of similar import. Similarly, statements herein that describe our business strategy, outlook, objectives, plans, intentions or goals also are forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, but are not limited to, our ability to: successfully commercialize our technology; generate revenues and achieve profitability in an intensely competitive industry; compete in products and prices with substantially larger and better capitalized competitors; secure, maintain and enforce a strong intellectual property portfolio; attract additional capital sufficient to finance our working capital requirements, as well as any investment of plant, property and equipment; develop a sales and marketing infrastructure; identify and maintain relationships with third party suppliers who can provide us a reliable source of raw materials; acquire, develop, or identify for our own use, a manufacturing capability; attract and retain talented individuals; continue operations during periods of uncertain general economic or market conditions, and; other events, factors and risks previously and from time to time disclosed in our filings with the Securities and Exchange Commission, including, specifically, the “Risk Factors” enumerated herein. Although we believe the expectations reflected in our forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. You should not place undue reliance on our forward-looking statements, which speak only as of the date of this report. Except as required by law, we do not undertake to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

Removed

PART I

Removed

ITEM 1. DESCRIPTION OF BUSINESS

Removed

Yuengling’s Ice Cream Corporation, (f/k/a Aureus, Inc.) (“Yuengling’s,” “YCRM,” “we,” “us,” or the “Company”) was incorporated in Nevada on April 19, 2013, under the name “Aureus Incorporated.” We were initially organized to develop and explore mineral properties in the state of Nevada. Effective December 15, 2017, we changed our name to “Hohme, Inc.,” and, effective February 7, 2019, we changed our name to “Aureus, Inc. and on September 14, 2021, the Company changed their name to Yuengling’s Ice Cream Corporation”. We are currently active in the state of Nevada.

Removed

In November, 2023, after the close of the 2023 fiscal year, YCRM completed its acquisition of ReachOut Technology (“ReachOut”). ReachOut is a Managed Service Provider (MSP) that provides cybersecurity and IT services to Small to Medium Sized Businesses (SMBs). Management is highly experiences with business operation as well as acquisition and integration. After the closing of the ReachOut transaction, the Company agreed to assign the ice cream assets to Mid Penn Bank in return for the cancellation of the bank debt. The Company also ceased its Aureus Micro Markets operations at the time the ReachOut agreement was signed.

Removed

Our Website

Removed

The Company’s primary web site is: www.reachoutit.com

Removed

Business Objectives

Removed

ReachOut is on a relentless pursuit to revolutionize the Cybersecurity & IT Service Provider landscape for SMBs, with the goal of creating the first nationwide brand in its sector. The company is leveling the playing field, ensuring that businesses, regardless of size or location, have access to top-tier security solutions.

Removed

Business Overview

Removed

Founded in 2010 by Rick Jordan to fill a critical gap in the IT services market, ReachOut is evolving into a formidable nationwide cybersecurity entity. We are not your typical MSP. We are a transformative force in cybersecurity and IT services, dedicated to serving SMBs with unparalleled excellence. Our innovative approach and resolute commitment to superior solutions have established us as industry trailblazers, redefining standards and crafting extraordinary client experiences. At ReachOut, our partners are more than just clients; they are integral members of a movement that is reshaping the future of cybersecurity.

Removed

Our mission at ReachOut is succinct yet profound: ‘Cybersecurity for All.’ Committed to revolutionizing the Cybersecurity & IT Service Provider landscape for SMBs, we are on a relentless pursuit to establish the first nationwide brand in our sector. This commitment is deeply rooted in our ethos, as envisioned by our founder, Rick Jordan. We recognize that many IT firms fall short in adequately protecting SMBs, leaving them vulnerable. At ReachOut, we are dedicated to leveling the playing field, ensuring that businesses of all sizes and locations have access to top-tier security solutions

Removed

Operating Strategy

Removed

ReachOut is the first independently public Managed Service Provider (MSP) following our reverse merger with Yuengling’s Ice Cream Corp. Our journey, driven by a commitment to transforming cybersecurity and IT services for Small to Medium Sized Businesses (SMBs), has positioned us as a leader in innovation and reliability in the technology sector.

Removed

The essence of our brand, ‘ReachOut’ embodies our mission to democratize advanced IT solutions for businesses traditionally limited by resources. We’ve become a trusted ally for SMBs, bridging the gap in reliable IT support. As we enter the public domain, our dedication to empowering organizations with cutting-edge cybersecurity and IT solutions remains steadfast.

Removed

We are at the cusp of a cybersecurity revolution, one where the integration of cybersecurity, cloud computing, and IT services is not just a necessity but a critical component of business success across various industries. The opportunities for ReachOut in this evolving landscape are substantial and multifaceted.

Removed

OUR FOUNDATION

Removed

We’ve brought together a powerful team to execute on our vision, and we’re just getting started. ReachOut already has a strong and visible media presence through our CEO, and professional competency in its team to match.

Removed

Nationally recognized in business and cybersecurity, Jordan is a frequent presence on global networks like Bloomberg, NewsNation, Newsmax, and CBS, offering expert insights that have even been sought after in the White House. His deep involvement and motivational leadership style are evident in his weekly “CEO Talk,” inspiring the company’s culture and aligning the team with its vision. Additionally, Jordan’s influence extends beyond corporate walls through his podcast, “ALL IN with Rick Jordan,” which ranks in the top 2.5% globally and resonates with audiences in over 70 countries.

Removed

Harrington’s entrepreneurial journey, marked by the creation of the infomercial, revolutionized television marketing and opened new avenues for entrepreneurs and startups to reach global audiences. His career is distinguished by the launch of over 20 businesses, each surpassing $100 million in revenue, showcasing his remarkable ability to identify and capitalize on market opportunities. As an author, Harrington shares his wealth of knowledge and experience, offering inspiration to both aspiring and established entrepreneurs. At ReachOut, he plays a crucial role in steering the company’s strategic direction, especially in technology and cybersecurity, helping to drive innovation and maintain the company’s leading position in the industry. Harrington’s involvement is not only a testament to his illustrious career but also signifies his commitment to propelling ReachOut to new heights of innovation and market leadership.

Removed

In his role at ReachOut Technology, Charles plays a key role in guiding the company through complex financial landscapes. His collaborative work with professionals like tax experts, CPAs, and attorneys has honed his ability to offer comprehensive, strategic financial advice. Under his leadership, his team has built a strong network of legal and financial partners, enhancing ReachOut’s capacity for comprehensive financial and strategic management. Charles’s strategic vision and ‘eyes-wide-open’ approach are invaluable in steering ReachOut Technology towards financial stability and market adaptability.

Removed

Since joining the MSP sector in 2017, Kedra has rapidly grown her industry expertise, contributing significantly to ReachOut’s expansion. Her approach to M&A focuses on creating long-term value and driving growth through strategic acquisitions. A notable career achievement includes leading a SaaS company’s business development, boosting its revenue from $2M to over $100M, demonstrating her exceptional ability to enhance business performance and market value.

Removed

OUR PRODUCTS

Removed

These key offerings highlight ReachOut’s commitment to providing innovative, comprehensive, and tailored IT and cybersecurity solutions to its clients.

Removed

Employees

Removed

The company currently has approximately 60 full-time employees, including officers and directors. Our employees are not represented by any labor union.

Removed

ITEM 1A. RISK FACTORS

Management's Discussion & Analysis (MD&A) (10-K Item 7)

5new paragraphs
6removed paragraphs
13reworded paragraphs
780 → 780words in section

New heading “Intangibles impairment”

Removed heading “Bad debt expense”

Removed heading “Officer compensation”

Largest changes (selected automatically by length and topic keywords; quoted verbatim, no commentary)

New text topics: impairment, goodwill
“Critical accounting policies and estimates are the specific accounting principles and assumptions that companies use to prepare their financial statements, and they often require significant judgment and estimation. …”
see in full comparison
New text topics: impairment
“Intangibles impairment”
see in full comparison
Removed text
“Officer compensation”
see in full comparison
Removed text
“Bad debt expense”
see in full comparison
New text topics: impairment
“We incurred $3,464,930 in Intangibles impairment for the year ended December 31, 2024, compared to $4,136,746 for the year ended December 31, 2023.”
see in full comparison
Reworded

Paragraph as it now reads, with added and removed wording marked:

For the year ended OctoberDecember 31, 2023,2024, we had total other expense of $258,118,$10,053,812, compared to total other expenses of $141,082$15,095,860 for the year ended OctoberDecember 31, 2022.2023. In the current period we incurred $336,465$1,753,453 of interest expense,expense. We also incurred a gainloss of $60,833$9,177,239 for theinitial derivative expense and change in the fair value of derivatives, a $38,477 loss on issuance of convertible notes, a loss on the write-off of $30,300 fixed asset, a $7,608 gain on debt conversion, and a gain on forgiveness of debt of $78,683.derivatives.
see in full comparison
Full comparison: every changed paragraph (24)

Green = added, red = removed. Unchanged paragraphs and tables are not shown. Read the complete text in the original filing.

Reworded

Results of Operations for the Year Ended OctoberDecember 31, 2023,2024, compared to the Year Ended OctoberDecember 31, 20222023

Added

We had $4,811,040 in revenue for the year ended December 31, 2024, compared to $3,775,142 for the year ended December 31, 2023. The increase in revenue is due to the acquisition of RedGear in October, 2023 and the asset acquisition of Singer Networks in April, 2024.

Removed

We had $20 in revenue for the year ended October 31, 2023, compared to $0 for the year ended October 31, 2022. This is a very small increase in revenue and the overall lack of sales is due to a loss in retail food service customers. As the Company reorganized, it sold through its remaining inventory and did not produce additional product while it worked on plans to relaunch the Yuengling’s Ice Cream brand.

Reworded

We incurred $56,211$1,835,859 in costs of goods sold for the year ended OctoberDecember 31, 2023,2024, compared to $0$2,564,093 for the year ended OctoberDecember 31, 2022.2023. InThis thedecrease current period we had a large write down of our inventory is due to expiredimproved orefficiency, goodsreduced soldcosts, belowand cost.more automated software-based solutions.

Added

Intangibles impairment

Added

We incurred $3,464,930 in Intangibles impairment for the year ended December 31, 2024, compared to $4,136,746 for the year ended December 31, 2023.

Reworded

We had $23,200$1,170,891 of general and administrative expenses (“G&A”) for the year ended OctoberDecember 31, 2023,2024, compared to $89,687$1,097,111 for the year ended OctoberDecember 31, 2023, 2022,an a decreaseincrease of $66,487$73,780 or 74.13%6.72%.

Removed

Bad debt expense

Removed

We had $0 in bad debt expense during the year ended October 31, 2023 compared to $80,000 of bad debt expense written off in the year ended October 31, 2022.

Removed

Officer compensation

Reworded

We had $7,000$3,421,052 in officercompensation for the year ended December 31, 2024 compared to $1,547,935 in compensation for the year ended OctoberDecember 31, 20232023. compared to $63,000 of officerStock compensation expense was $0 and $1,690,791, for the yearyears ended OctoberDecember 31, 2022.2024 Duringand this2023, period, we compensated Mr. Bohorad, CEO, $5,000 per month. The remaining $53,000 in accrued compensation was forgiven by Mr. Bohorad during the year ended October 31, 2023.respectively.

Reworded

Professional fees expenses

Reworded

We incurred $79,522$576,986 of professional fees for the year ended December 31, 2024, compared to $421,883 for the year ended OctoberDecember 31, 2023, comparedan to $107,583 for the year ended October 31, 2022, a decreaseincrease of $28,061$155,103 or 26.08%. 36.76%. Professional fees generally consist of audit, legal, accounting and investor relation service fees. The decrease is due to a decrease in investor relation expenses and other professional fees.

Reworded

For the year ended OctoberDecember 31, 2023,2024, we had total other expense of $258,118,$10,053,812, compared to total other expenses of $141,082$15,095,860 for the year ended OctoberDecember 31, 2022.2023. In the current period we incurred $336,465$1,753,453 of interest expense,expense. We also incurred a gainloss of $60,833$9,177,239 for theinitial derivative expense and change in the fair value of derivatives, a $38,477 loss on issuance of convertible notes, a loss on the write-off of $30,300 fixed asset, a $7,608 gain on debt conversion, and a gain on forgiveness of debt of $78,683.derivatives.

Added

In the prior period we incurred $752,526 of interest expense and $14,343,334 for initial derivative expense and change in the fair value of derivatives.

Removed

In the prior period we incurred $108,677 of interest expense, which included $27,978 of debt discount amortization, earned $174 of interest income and recognized a gain on forgiveness of debt of $80,637. We also incurred a gain of $73,670 for the change in the fair value of derivatives and an 186,886 loss on issuance of convertible notes.

Reworded

Net Profit (loss)

Reworded

We incurred a net lossprofit of $424,031$4,395,134 for the year ended OctoberDecember 31, 2023,2024, compared to a net loss of $481,352$22,906,015 for the year ended OctoberDecember 31, 2022.2023. Our net profit/loss was decreasedprimarily due to reasonsa discussedlarge above.fair market value change and gain on debt extinguishment.

Reworded

Cash used in operating activities for the year ended OctoberDecember 31, 20232024 was $120,832$927,998 compared to $268,238$762,097 of cash used in operating activities for the year ended OctoberDecember 31, 2022. 2023.

Reworded

We used $0$121,413 for investing activities for the year ended December 31, 2024, compared to netting $1,181,514 for investing activities for the year ended OctoberDecember 31, 2023, compared to $80,000 for investing activities for the year ended October 31, 2022, which was paid to Revolution Desserts (Note 5).2023.

Reworded

For the year ended OctoberDecember 31, 2023,2024, we netted $116,085$964,030 from financing activities. We received $85,175$287,705 from proceeds from notesa payableloan and $55,000$662,500 from proceedsthe fromissuance of convertible notes payable. notes. We repaid $35,500$190,763 on convertiblelines debtof credit and $6,000to other financial institutions and $113,177 on paymentspayment onof notesseller payable.notes. We received $17,410 $580,526 on proceeds from related party loans.

Reworded

For the year ended OctoberDecember 31, 2022,2023, we netted $2,080$1,732,706 from financing activities. We received $187,520$1,225,000 from proceeds from thea saleloan of common stock(Fora) and $113,500$436,000 forfrom the issuance of convertible promissory notes. We repaid $153,411$399,750 on ourlines notesof payablecredit and $106,201to towardsother ourfinancial LOC.institutions and $321,008 on payment of seller notes. We also returned $39,328 that was previously received for$1,128,354 theon purchaseproceeds offrom preferredrelated stock.party loans.

Added

Critical accounting policies and estimates are the specific accounting principles and assumptions that companies use to prepare their financial statements, and they often require significant judgment and estimation. These policies typically involve areas that are highly complex or subjective, such as revenue recognition, valuation of inventory, impairment of goodwill and long-lived assets, allowance for doubtful accounts, deferred tax assets, stock-based compensation, convertible notes and derivative financial instruments, business combinations, related party transactions, and fair value measurements. Because these estimates can have a material impact on a company's financial condition and results of operations, they are closely monitored and disclosed to ensure transparency for investors and other stakeholders. Please refer to NOTE 3 of our financial statements contained elsewhere in this Form 10-K for more details of our critical accounting policies and estimates.

Removed

Refer to Note 2 of our financial statements contained elsewhere in this Form 10-K for a summary of our critical accounting policies and recently adopting and issued accounting standards.

What changed in the latest 10-Q

Comparing 10-Q filed 2025-11-19 (period ending 2025-09-30) with 10-Q filed 2025-08-19 (period ending 2025-06-30).

Risk Factors (10-Q Part II, Item 1A)

0new paragraphs
0removed paragraphs
0reworded paragraphs
6 → 6words in section

The section in the latest 10-Q reads in full:

Not applicable to smaller reporting companies

No wording changes found in this section.

Full comparison: every changed paragraph (0)

Green = added, red = removed. Unchanged paragraphs and tables are not shown. Read the complete text in the original filing.

Management's Discussion & Analysis (MD&A) (10-Q Part I, Item 2)

13new paragraphs
13removed paragraphs
12reworded paragraphs
3,114 → 3,191words in section

New heading “Results of Operations for the Nine Months ended September 30, 2025 and 2024”

Removed heading “Results of Operations for the Six Months ended June 30, 2025 and 2024”

Removed heading “Net Profit (loss)”

Largest changes (selected automatically by length and topic keywords; quoted verbatim, no commentary)

New text
“Results of Operations for the Nine Months ended September 30, 2025 and 2024”
see in full comparison
Removed text
“Results of Operations for the Six Months ended June 30, 2025 and 2024”
see in full comparison
Removed text
“Net Profit (loss)”
see in full comparison
New text topics: restructuring
“We had $1,331,487 in compensation for the nine months ended September 30, 2025 compared to $2,815,237 of compensation for the nine months ended September 30, 2024, a decrease of $1,483,750 or 52.7%. The decrease in revenue is primarily due to the Company’s restructuring.”
see in full comparison
Reworded topics: restructuring

Paragraph as it now reads, with added and removed wording marked:

We had $1,332,616net inincome revenueof $9,479,927 for the sixnine months ended JuneSeptember 30, 2025, compared to $3,411,102a net income of $2,722,956 for the sixnine months ended JuneSeptember 30, 2024. The decrease in revenueour net loss is primarily due to the Company’schange restructuring.in the fair value of our derivatives.
see in full comparison
New text topics: restructuring
“We incurred $415,124 in costs of goods sold for the nine months ended September 30, 2025, compared to $1,688,283 for the nine months ended September 30, 2024, a decrease of $1,273,159 or 75.4%. This decrease is primarily due to the Company’s restructuring.”
see in full comparison
Full comparison: every changed paragraph (38)

Green = added, red = removed. Unchanged paragraphs and tables are not shown. Read the complete text in the original filing.

Reworded

The accompanying unaudited financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company had net income of $7,831,658,$9,479,927, for the sixnine months ended JuneSeptember 30, 2025, primarily due to a non cash gain on disposal of $11,233,944. We incurred negative cash flows from operations for the period of $271,232.$386,418. As of JuneSeptember 30, 2025, the working capital deficit, stockholders’ deficit, and accumulated deficit was $6,536,826,$4,570,545, $7,791,931$5,964,281and and $13,265,868$11,756,230 respectively. These factors raise substantial doubt about the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern for the next twelve months is dependent upon its ability to generate sufficient cash flows from operations to meet its obligations. In the event that the Company cannot generate sufficient revenue to sustain its operations, the Company will need to reduce expenses or obtain financing through the sale of debt and/or equity securities. The issuance of additional equity would result in dilution to existing shareholders. If the Company is unable to obtain additional funds when they are needed or if such funds cannot be obtained on terms acceptable to the Company, the Company would be unable to execute upon the business plan or pay costs and expenses as they are incurred, which would have a material, adverse effect on the business, financial condition, and results of operations. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities as a result of this uncertainty.

Reworded

Results of Operations for the Three Months ended JuneSeptember 30, 2025 and 2024

Reworded

We had $919,304$250,319 in revenue for the three months ended JuneSeptember 30, 2025, compared to $1,313,873$1,036,171 for the theethree months ended JuneSeptember 30, 2024.2024, a decrease of $785,852 or 75.8%. The decrease in revenue is primarily due to the Company’s restructuring.

Reworded

We incurred $295,475$111,478 in costs of goods sold for the three months ended JuneSeptember 30, 2025, compared to $390,251$252,593 for the three months ended JuneSeptember 30, 2024.2024, a decrease of $141,115 or 55.9%. This decrease is primarily due to the Company’s restructuring.

Reworded

We had $245,420$207,938 of general and administrative expenses (“G&A”) for the three months ended JuneSeptember 30, 2025, compared to $345,904$101,830 for the three months ended June September 30, 2024, aan decreaseincrease of $100,484$106,108 or 29%.104.2%. The decrease in revenueG&A expense is primarily due to the Company’s restructuring.

Reworded

We had $236,837$262,530 in compensation expense for the three months ended JuneSeptember 30, 2025 compared to $1,156,998$757,765 of compensation for the three months ended JuneSeptember 30, 2024, a decrease of $920,161$495,235 or 79.5%.65.4%. The decrease in revenue is primarily due to the Company’s restructuring.

Reworded

We incurred $23,212$49,088 of professional fees for the three months ended September 30, 2025, compared to $115,848 for the three months ended June 30, 2025, compared to $52,901 for the three months ended JuneSeptember 30, 2024, a decrease of $29,689 $66,760 or 56.1%.57.6%. Professional fees generally consist of audit, legal, accounting and investor relation service fees. The decrease in the current period is due to a decrease in audit fees.

Reworded

For the three months ended JuneSeptember 30, 2025, we had total other income of $1,172,121,$2,028,984, compared to total other expensesincome of $1,005,253$13,574,964 for the three months ended JuneSeptember 30, 2024. In the current period we incurred a loss of $33,133$214,770 for expense related to our derivatives, a gain of $1,702,515$2,345,277 for the change in fair value of derivatives, $346,278$113,255 of interest expense and a $150,983$11,726 lossgain on the conversion of debt. In the prior period ended June September 30, 2024, we incurred a loss of $4,108,977$34,452 expense related to our derivatives, a gain of $3,718,424$12,459,531 for the change in fair value of derivatives, interest expense of $434,779$347,917 and a lossgain on conversiondebt extinguishment of convertible debt of $179,921.$1,497,802.

Added

Net Income

Added

We had net income of $1,648,269 for the three months ended September 30, 2025, compared to $13,383,099 for the three months ended September 30, 2024. The decrease in our net income is primarily due to the change in the fair value of our derivatives.

Added

Results of Operations for the Nine Months ended September 30, 2025 and 2024

Added

We had $1,582,935 in revenue for the nine months ended September 30, 2025, compared to $4,447,273 for the nine months ended September 30, 2024, a decrease of $2,864,338 or 64.4%. The decrease in revenue is primarily due to the Company’s restructuring.

Added

We incurred $415,124 in costs of goods sold for the nine months ended September 30, 2025, compared to $1,688,283 for the nine months ended September 30, 2024, a decrease of $1,273,159 or 75.4%. This decrease is primarily due to the Company’s restructuring.

Added

We incurred $3,505,069 in impairment loss for the nine months ended September 30, 2025 compared to $2,117,502 for the nine months ended September 30, 2024.

Added

We had $474,946 of G&A for the nine months ended September 30, 2025, compared to $756,346 for the nine months ended September 30, 2024, a decrease of $281,400 or 37.2%. The decrease in G&A expense is primarily due to the Company’s restructuring.

Added

We had $1,331,487 in compensation for the nine months ended September 30, 2025 compared to $2,815,237 of compensation for the nine months ended September 30, 2024, a decrease of $1,483,750 or 52.7%. The decrease in revenue is primarily due to the Company’s restructuring.

Added

We incurred $332,575 of professional fees for the nine months ended September 30, 2025, compared to $504,007 for the nine months ended September 30, 2024, a decrease of $171,432 or 34%. Professional fees generally consist of audit, legal, accounting and investor relation service fees. The decrease in the current period is due to a decrease in audit fees.

Added

For the nine months ended September 30, 2025, we had total other income of $13,956,193, compared to total other income of $6,157,058 for the nine months ended September 30, 2024.

Added

In the current period we had gain on disposal of $11,233,944, $390,265 of expense related to our derivatives, a gain of $4,113,172 for the change in fair value of derivatives, interest expense of $749,934 and a loss on conversion of debt of $250,730.

Added

In the prior period we had $20,756,752 of expense related to our derivatives, a gain of $25,596,043 for the change in fair value of derivatives, interest expense of $1,170,547 and a loss on conversion of debt of $179,921 and a gain on the extinguishment of debt of $2,668,235.

Removed

We had net income of $1,290,481 for the three months ended June 30, 2025, compared to a net loss of $1,673,434 for the three months ended June 30, 2024.

Removed

Results of Operations for the Six Months ended June 30, 2025 and 2024

Reworded

We had $1,332,616net inincome revenueof $9,479,927 for the sixnine months ended JuneSeptember 30, 2025, compared to $3,411,102a net income of $2,722,956 for the sixnine months ended JuneSeptember 30, 2024. The decrease in revenueour net loss is primarily due to the Company’schange restructuring.in the fair value of our derivatives.

Removed

We incurred $303,646 in costs of goods sold for the six months ended June 30, 2025, compared to $1,435,690 for the six months ended June 30, 2024. This decrease is primarily due to the Company’s restructuring.

Removed

We incurred $3,505,069 in impairment loss for the six months ended June 30, 2025 compared to $2,117,502 for the six months ended June 30, 2024.

Removed

We had $267,008 of G&A for the six months ended June 30, 2025, compared to $654,516 for the six months ended June 30, 2024, a decrease of $387,508 or 59.2%. The decrease in revenue is primarily due to the Company’s restructuring.

Removed

We had $1,068,957 in compensation for the six months ended June 30, 2025 compared to $2,057,472 of compensation for the six months ended June 30, 2024, a decrease of $988,515 or 48%. The decrease in revenue is primarily due to the Company’s restructuring.

Removed

We incurred $283,487 of professional fees for the six months ended June 30, 2025, compared to $388,159 for the six months ended June 30, 2024, a decrease of $104,672 or 27%. Professional fees generally consist of audit, legal, accounting and investor relation service fees. The decrease in the current period is due to a decrease in audit fees.

Removed

For the six months ended June 30, 2025, we had total other income of $11,927,209, compared to total other expenses of $7,417,906 for the six months ended June 30, 2024.

Removed

In the current period we had gain on disposal of $11,233,944, $175,495 of expense related to our derivatives, a gain of $1,767,895 for the change in fair value of derivatives, interest expense of $636,679 and a loss on conversion of debt of $262,456.

Removed

In the prior period we had $20,722,300 of expense related to our derivatives, a gain of $13,136,512 for the change in fair value of derivatives, interest expense of $822,630 and a loss on conversion of debt of $179,921 and a gain on the extinguishment of debt of $1,170,433.

Removed

Net Profit (loss)

Removed

We had net income of $7,831,658 for the six months ended June 30, 2025, compared to a net loss of $10,660,143 for the six months ended June 30, 2024.

Reworded

Cash used in operating activities for the six nine months ended JuneSeptember 30, 2025 was $271,232$386,418 compared to $632,634$510,121 of cash used in operating activities for the sixnine months ended June September 30, 2024.

Reworded

We used $0 for investing activities for the six nine months ended JuneSeptember 30, 2025, compared to using $175,309 for investing activities for the sixnine months ended JuneSeptember 30, 2024.

Reworded

For the sixnine months ended JuneSeptember 30, 2025, we netted $62,088$141,281 from financing activities. We received $126,000 from the issuance of a note payable, and $32,097 from our insurance financing loan. We repaid $104,699$155,506 of notes payable and used $16,310 for disposal of subsidiary.

Added

For the nine months ended September 30, 2024, we netted $533,857 from financing activities. We received $287,705 from proceeds from a loan (Fox), repaid $92,295 on the Fox loan, $316,577 in repayment on Fora loan, $113,177 in repayment on seller notes, $125,000 in Note issued, $29,458 in repayment of note issued, $53,896 in New vehicle loan, $36,706 in repayments vehicle loans, $400,274 in Affiliate advances, $407,305 in Repayments of affiliate advances and $662,500 from the issuance of convertible notes.

Removed

For the six months ended June 30, 2024, we netted $529,644 from financing activities. We received $287,705 from proceeds from a loan (Fox) and $662,500 from the issuance of convertible notes. We repaid $92,295 on the Fox loan, $316,577 on the Fora loan and $113,177 on repayment of seller notes. We had a new vehicle loan of $53,896, note issued of $125,000, a repayment of vehicle loans of $26,129, and repayments of affiliate advances of $36,550.

FRQN 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 FRQN (13F)

None of the 59 investors we track reported a position in their latest 13F.

Coming soon: email alerts when FRQN files, watchlists and downloadable comparisons.