Synergy CHC Corp. (SNYR) — 10-K

Filed 2026-04-01 · Period ending 2025-12-31 · 51,266 words · SEC EDGAR

← SNYR Profile · SNYR JSON API

# Synergy CHC Corp. (SNYR) — 10-K

**Filed:** 2026-04-01
**Period ending:** 2025-12-31
**Accession:** 0001213900-26-037883
**Source:** [SEC EDGAR](https://www.sec.gov/Archives/edgar/data/1562733/000121390026037883/)
**Origin leaf:** 36876a1f50da7be634de600950324aff4a1e4acb33fa112e46ce563052ad1eaa
**Words:** 51,266



---

**
**
**UNITED STATES**
**SECURITIES AND EXCHANGE COMMISSION**
**Washington, D.C. 20549**
****
**FORM 10-K**
****
**(Mark One)**
******ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**
****
**For the fiscal year ended December 31, 2025**
****
**OR**
****
******TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**
****
**For the transition period from 
to **
****
**Commission file number 001-42374**
****
**SYNERGY CHC CORP.**
**(Exact name of registrant as specified in its
charter)**
****
| Nevada | | 99-0379440 | |
| (State or other jurisdiction of 
incorporation or organization) | | (I.R.S. Employer 
Identification No.) | |
| | | | |
| 770 Roosevelt Trail STE 8 #1016
N. Windham, Maine | | 04062 | |
| (Address of Principal Executive Offices) | | (Zip Code) | |
**(207) 321-2350**
Registrants telephone number, including
area code
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered | |
| Common Stock, par value $0.00001 per share | | SNYR | | The Nasdaq Stock Market LLC | |
Securities registered pursuant to section 12(g) of the Act: None
Indicate by check mark if the registrant is a
well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes 
No 
Indicate by check mark if the registrant is not
required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes 
No 
Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes No 
Indicate by check mark whether the registrant
has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (232.405
of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes
No 
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company.
See the definitions of large accelerated filer, accelerated filer, smaller reporting company
and emerging growth company in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | | Accelerated filer | | |
| Non-accelerated filer | | Smaller reporting company | | |
| | | Emerging growth company | | |
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. 
Indicate by check mark whether the registrant
has filed a report on and attestation to its managements assessment of the effectiveness of its internal control over financial
reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or
issued its audit report. 
If securities are registered pursuant to Section
12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction
of an error to previously issued financial statements. 
Indicate by check mark whether any of those error
corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrants
executive officers during the relevant recovery period pursuant to 240.10D-1(b). 
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Act). Yes 
No 
As of June 30, 2025, the last business day of
the registrants last completed second quarter, the aggregate market value of the common stock held by non-affiliates of the registrant
was approximately $13,010,344, based on the closing price per share of the registrants common stock on June 30, 2025, as reported
by The Nasdaq Stock Market. For the purposes of this disclosure, shares of common stock held by each executive officer, director and affiliate
based on public filings and other information known to the registrant have been excluded since such persons may be deemed affiliates.
This determination of affiliate status is not necessarily a conclusive determination for other purposes.
As of March 27, 2026, there were 11,483,926 shares
of common stock, par value $0.00001 per share, of the registrant issued and 11,303,853 shares outstanding.
**DOCUMENTS INCORPORATED
BY REFERENCE**
Specified portions of the registrants proxy
statement with respect to the registrants 2026 Annual Meeting of Stockholders (theProxy Statement), which is
to be filed pursuant to Regulation 14A within 120 days after the end of the registrants fiscal year ended December 31,2025,areincorporated
by reference into Part III of this Annual Report on Form 10-K.
**Table of Contents**
****
| 
| 
Page | |
| 
PART I | 
| |
| 
Item 1. | 
Business | 
1 | |
| 
Item 1A. | 
Risk Factors | 
12 | |
| 
Item 1B. | 
Unresolved Staff Comments | 
29 | |
| 
Item 1C. | 
Cybersecurity | 
29 | |
| 
Item 2. | 
Properties | 
29 | |
| 
Item 3. | 
Legal Proceedings | 
29 | |
| 
Item 4. | 
Mine Safety Disclosures | 
29 | |
| 
| 
| |
| 
PART II | 
| |
| 
Item 5. | 
Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities | 
30 | |
| 
Item 6. | 
[Reserved] | 
30 | |
| 
Item 7. | 
Managements Discussion and Analysis of Financial Condition and Results of Operations | 
30 | |
| 
Item 7A. | 
Quantitative and Qualitative Disclosures About Market Risk | 
39 | |
| 
Item 8. | 
Financial Statements and Supplementary Data | 
39 | |
| 
Item 9. | 
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure | 
39 | |
| 
Item 9A. | 
Controls and Procedures | 
39 | |
| 
Item 9B. | 
Other Information | 
40 | |
| 
Item 9C. | 
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections | 
40 | |
| 
| 
| |
| 
PART III | 
| |
| 
Item 10. | 
Directors, Executive Officers and Corporate Governance | 
41 | |
| 
Item 11. | 
Executive Compensation | 
41 | |
| 
Item 12. | 
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters | 
41 | |
| 
Item 13. | 
Certain Relationships and Related Transactions, and Director Independence | 
41 | |
| 
Item 14. | 
Principal Accountant Fees and Services | 
41 | |
| 
| 
| |
| 
PART IV | 
| |
| 
Item 15. | 
Exhibits and Financial Statement Schedules | 
42 | |
| 
Item 16. | 
Form 10-K Summary | 
43 | |
| 
Signatures | 
44 | |
****
i
****
**Cautionary Note Regarding Forward-Looking Statements**
This Annual Report on Form
10-K (the Annual Report) includes statements that express our opinions, expectations, beliefs, plans, objectives, assumptions
or projections regarding future events or future results and therefore are, or may be deemed to be, forward-lookingstatements.
All statements other than statements of historical facts contained in this Annual Report may be forward-lookingstatements. These
forward-lookingstatements can generally be identified by the use of forward-lookingterminology, including the terms believes,
estimates, continues, anticipates, expects, seeks, projects,
intends, plans, may, will, would or should or, in
each case, their negative or other variations or comparable terminology. They appear in a number of places throughout this Annual Report,
and include statements regarding our intentions, beliefs or current expectations concerning, among other things, our results of operations,
financial condition, liquidity, prospects, growth, strategies, future acquisitions and the industry in which we operate.
By their nature, forward-lookingstatements involve risks and
uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. We believe that these
risks and uncertainties include, but are not limited to, those described in the Risk Factors section of this Annual Report,
which include, but are not limited to, risks related to the following:
| 
| 
| 
our ability to compete in our industry, including against competitors that have significantly greater financial, technical and marketing resources than we do; | |
| 
| 
| 
our ability to respond to customer preferences and successfully develop new and innovative products in a timely manner and effectively manage the introduction of new or enhanced products; | |
| 
| 
| 
risks related to a loss of, or material cancellation, reduction, or delay in purchases by, one or more of our largest customers; | |
| 
| 
| 
our outside suppliers and manufacturers failing to supply products in sufficient quantities and in a timely fashion; | |
| 
| 
| 
our ability to execute our strategic initiatives (including acquisitions); | |
| 
| 
| 
our ability to maintain the reputation of our brands; | |
| 
| 
| 
the risks related to consumers perception of the safety and quality of our products as well as similar products distributed by other companies in our industry; | |
| 
| 
| 
the risks related to third parties asserting intellectual property infringement claims against us; | |
| 
| 
| 
the risks related to our planned expansion into additional international markets; | |
| 
| 
| 
the risks related to adverse economic conditions; | |
| 
| 
| 
the risks related to catastrophic events; | |
| 
| 
| 
our ability to retain key personnel, manage our business effectively, and continue to grow; | |
| 
| 
| 
the impact of numerous laws and regulations that apply to the manufacture, sale, and manufacturing of nutritional supplements, and compliance with these laws and regulations, as they currently exist or as modified in the future, on us and our suppliers; | |
| 
| 
| 
the risks related to product recalls; | |
| 
| 
| 
the risks related to product liability claims and litigation to prosecute such claims; and | |
| 
| 
| 
the other factors described in the Risk Factors section of this Annual Report. | |
ii
These factors should not
be construed as exhaustive and should be read with the other cautionary statements in this Annual Report.
Readers are cautioned not
to place undue reliance on these forward-looking statements, which speak only as of the date this report is filed with the Securities
and Exchange Commission (SEC). We cannot guarantee the accuracy of any such forward-looking statements contained in this
Annual Report, and we do not intend to publicly update or revise any forward-looking statements, whether as a result of new information,
future events, or otherwise. For further information regarding risks and uncertainties associated with our business, and important factors
that could cause our actual results to vary materially from those expressed or implied in such forward-looking statements, please refer
to the factors listed and described in this Annual Report and in our other Securities and Exchange Commission filings.
****
**Risk Factor Summary**
**
*The following is a summary
of the principal risks that may materially adversely affect our business, financial condition, results of operations and cash flows. The
following should be read in conjunction with the more complete discussion of the risk factors we face, which are set forth in the section
entitled Item 1A. Risk Factors in this Annual Report.*
| 
| 
| 
We operate in a highly competitive industry and our failure to compete effectively could materially and adversely affect our sales and growth prospects; | |
| 
| 
| 
Our failure to appropriately respond to changing consumer preferences and demand for new products or product enhancements could significantly harm our relationship with customers and our product sales, as well as our financial condition, operating results and cash flows; | |
| 
| 
| 
Our sales growth is dependent upon maintaining our relationships with a small number of existing large customers, and the loss of any one such customer could materially adversely affect our business and financial performance; | |
| 
| 
| 
If our outside suppliers and manufacturers fail to supply products in sufficient quantities and in a timely fashion, our business could suffer; | |
| 
| 
| 
Adverse or negative publicity could cause our business to suffer; | |
| 
| 
| 
We continue to explore new strategic initiatives, but we may not be able to successfully execute on, or realize the expected benefits from, the implementation of our strategic initiatives, and our pursuit of new strategic initiatives may pose significant costs and risks; | |
| 
| 
| 
The nutritional supplement industry increasingly relies on intellectual property rights and although we seek to ensure that we do not infringe the intellectual property rights of others, there can be no assurance that third parties will not assert intellectual property infringement claims against us; | |
| 
| 
| 
We plan to expand into additional international markets, which will expose us to significant operational risks; | |
| 
| 
| 
We may experience product recalls, withdrawals or seizures, which could materially and adversely affect our business, financial condition, results of operations and cash flows; | |
| 
| 
| 
We and our suppliers are subject to numerous laws and regulations that apply to the manufacturing and sale of nutritional supplements, and compliance with these laws and regulations, as they currently exist or as modified in the future, may increase our costs, limit or eliminate our ability to sell certain products, subject us or our suppliers to the risk of enforcement action or litigation, or otherwise adversely affect our business, results of operations, financial condition and cash flows; and | |
| 
| 
| 
The other factors described in the section entitled Item 1A. Risk Factors in this Annual Report. | |
iii
****
**PART I**
****
**Item 1. Business**
**
*Unless the context otherwise
requires, for purposes of this section, the terms we, us, the Company or Synergy
refer to Synergy CHC Corp.*
****
**Our Company**
We are a provider of consumer
health care, beauty, and lifestyle products. Our current brand portfolio consists of two marquee brands, FOCUSfactor, a clinically-testedbrain
health supplement (this study was performed independently and is not related to any U.S. Food and Drug Administration (FDA)
-approved investigational new drug (IND) application) that has been shown to improve memory, concentration and focus, and Flat Tummy,
a lifestyle and wellness brand that provides a suite of nutritional products to help women achieve their nutrition and weight management
goals. Collectively, these brands are referred to as nutraceuticals. Our products are sold through some of the nations leading
club, mass drug, and other retailers such as Costco, Amazon.com, Walmart, Walgreens, BJs, and The Vitamin Shoppe. Additionally,
we have expanded into Canada and Mexico.
We built our brand portfolio
through strategic acquisitions. We acquired the FOCUSfactor brand in January2015 for cash consideration of $6.0million, including
earnout. In November2015, we acquired our second marquee brand, Flat Tummy, for AUD 10.0million (approximately $7.0million),
using a mix of cash and stock. Our capital structure following the acquisitions of our key brands in 2015 has been highly levered, and
our focus has been on paying our debt and, as a result, we do not have the resources to grow our business. We have grown our FOCUSfactor
brand from 3 SKUs at acquisition to over 34 SKUs, and our Flat Tummy Brand from 1 SKU to 13 SKUs. We use the term SKU, or stock-keeping
unit, to refer to a product with a unique UPC (Universal Product Code), which is the barcode used to identify products.
We intend to accelerate the
growth of both our FOCUSfactor supplements and FOCUSfactor energy Ready To Drink (RTD) products. Our asset-light business model, in which
we partner with third-party manufacturers to produce our brand offerings, allows us to scale quickly and profitably while satisfying growing
demand.
****
**Our Brands**
Our flagship brand, FOCUSfactor, is a brain health nutritional supplement
with over 25years of history and a clinically-testedformula (this study was performed independently and is not related to
any FDA-approvedIND application) comprised of a proprietary blend of key brain supporting ingredients along with vitamins, minerals,
and other nutrients. We believe FOCUSfactor is the only product in its category whose entire formula has been shown to support memory,
concentration and focus. Our FOCUSfactor brand consists of over 34 SKUs and is sold primarily through leading retailers in the UnitedStates,
including Costco, Amazon.com, Walmart, Walgreens, BJs, and The Vitamin Shoppe, in addition to selling direct to consumer through
the FOCUSfactor website. Across three of our key partners, we have increased the number of SKUs sold through the retailer from the single
SKU available at the beginning of our relationships in 2015 and 2016. In addition, we have increased our presence in retail locations
for these key partners, resulting in a significant increase in points of distribution, defined as the number of SKUs multiplied by the
number of retail locations for each retailer. We have also expanded the brand internationally into Canada (2020) and Mexico (2025).
FOCUSfactor has expanded
into the beverage market with its focus plus energy RTD.According to Zion Research in January 2024, the global beverage market is
large ($176billion in 2022) and growing (projected 8.6% CAGR covering eight years from 2022 through 2030) with an expanding range
of functional benefits such as energy, hydration, cognition/focus, weight loss, gut health and immunity. Examples such as Celsius and
Beyond Raw offer dual-benefitproducts that deliver fat burning plus energy while C4 Smart Energy and FocusAid deliver focus plus
energy. Additionally, consumers are looking for not only refreshing drinks but health perks such as zero sugar and low-caloriedrinks.
This consumer shift in preferences towards more functional benefits can be seen in the evolution of the energy RTD category where originally
competitors like Red Bull and Monster delivered conventional energy, then the category offered more performance energy products with added
vitamins and amino acids in products such as Reign and C4 Performance to products with more natural energy characteristics and then to
the dual-benefitenergy products that we see today.
1
FOCUSfactor is well-positionedto
capitalize on the evolving energy RTD category (U.S.sales of $19.2billion in 2023 and a CAGR of 6.3% from 2018 to 2023, according
to Euromonitor in December 2023) with its new focus plus energy RTD.We believe this represents a major growth opportunity, with
our dual-benefitRTD formula offering both focus and energy behind a 24+ year brand with strong heritage and awareness in the area
of brain health. The FOCUSfactor brand name clearly communicates the differentiation benefit of adding focus to energy. The FOCUSfactor
formula does not have to rely as heavily on caffeine as other brands such as Celsius, Bang, Reign and C4, as its formula is a balanced
blend of vitamins, cognitive nutrients and caffeine all in a zero sugar, low calorie, great-tastingdrink. The brand also delivers
a significant value relative to many competitors. Additionally, FOCUSfactor has long-termrelationships with large retailers where
it has an established presence, which will assist in market penetration for its RTD products. FOCUSfactor is looking to attract both existing
consumers of supplement products (typically customers over age 50) to RTDs as well as a younger demographic (aged18-49).
FOCUSfactor has successfully
demonstrated the ability to leverage its existing retailer relationships to expand its RTDs. From March 2023 through August 2023, FOCUSfactor
conducted a five-monthtrial of its RTD products in 44 clubs of a warehouse club retailer throughout Texas with sales ranging from
$550 per club per week to $2,382 per club per week. From April 2024 through July 2024, a second pilot was successfully completed at a
major Canadian club retailer throughout Canada with results ranging from C$378 per club per week to C$2,206 per club per week.
Our second marquee brand,
Flat Tummy, consists of a range of lifestyle and wellness products and accessories including tea, shakes, lollipops, supplements, apparel,
and exercise accessories. We also provide a Flat Tummy mobile app, which, as of December 31, 2025, had approximately 2.0million
unique downloads and is intended as a tool to promote the Flat Tummy lifestyle centered around general wellness and health. Our Flat Tummy
brand consists of 13 SKUs and is sold direct to consumer through the Flat Tummy website and application, as well as through Amazon.com,
Target.com and iherb.com.
We also own six additional
non-corebrands. While we may elect to promote these brands and commercialize their products in the future, we have prioritized our
key brands, FOCUSfactor and Flat Tummy, and management is focused on the growth of these core products.
****
**Our Competitive Strengths**
We believe that we have attributes
that differentiate us from our competitors and provide us with significant competitive advantages. Our key competitive strengths include:
****
**Well-Positionedin Growing Categories
Driven by Favorable Consumer Trends**
An increased focus on health,
beauty and wellness by consumers has served as a tailwind for our brands. The nutritional supplement market has experienced significant
growth across a range of areas including immune health, brain health, heart health, sleep/stress, and overall nutrition and wellness as
a result of an aging population, increased obesity, pandemic concerns and a desire for more natural solutions and treatments over prescription
medication. We believe that we are well positioned to benefit from these favorable trends. The brain health segment is slated to grow
at 8% per year in the UnitedStates and 13% per year globally through 2030, according to Grand View Research. We believe our focus
on lifestyle products has also benefited from the growth and prevalence of social media.
****
2
****
**Results Backed by Independent Study for
FOCUSfactor**
We believe the FOCUSfactor
brand is strengthened by an independent clinical study to support the product claims for improved memory, concentration, and focus. FOCUSfactor
has been tested in a single-center, randomized, double-blind, placebo-controlled, parallel group study to evaluate its effect on memory,
concentration, and focus in healthy adults. The study was not a clinical trial conducted pursuant to an FDA-approvedIND application,
and the FDA has not reviewed this study or evaluated these performance claims.
In this study, FOCUSfactor
was tested on its entire 52-ingredientformulation rather than testing one or two ingredients within a formulation. FOCUSfactor was
shown to provide a 44% increase in recall memory (an increase of 6.5 words compared to 4.5 words for the placebo group) after sixweeks
of use versus placebo. This differentiates FOCUSfactor from other brain-healthsupplements and is a prime reason why FOCUSfactor
has been placed in premier retailers. This controlled study was conducted in healthy male and female subjects between the ages of 18 and
65 who were randomized in a control group and a placebo group. Subjects were compensated for their participation. See *FOCUSfactor
Study* for additional information.
****
**Experienced Management Team with Proven
Track Record of Value Creation**
Our executive team has a
combined 90years of experience in consumer marketing and distribution and has been instrumental in acquiring and building our core
brands. Management has exercised strong financial discipline in its acquisition strategy, with a focus on acquiring brands at attractive
valuations. For example, we acquired FOCUSfactor for approximately 3x trailing EBITDA.Managements philosophy is to acquire
promising brands that fit within our health, beauty and lifestyle offerings, and apply our marketing and distribution strategies to develop
brands to their full potential. We believe we are adept at identifying promising opportunities that build out and complement our core
brand portfolio.
****
**Premier Retail Partners**
Our premier retail partners
include Costco, Amazon.com, Walmart, Walgreens, BJs, and The Vitamin Shoppe and others.We sell products to these partners
under their standard arrangements, which do not include a term or duration as sales under each vendor agreement are generally made on
a purchase order basis. Our partners provide a platform to expand the breadth of our current offerings through product line extensions
and new product innovation. We continue to introduce new SKUs to our current retail partners, such as the addition of FOCUSfactor RTDs
and vision products to these retail partners and other channels. Additionally, the international footprint of certain of our various retail
partners facilitates our geographic expansion plans.
****
**Scalable and FlexibleAsset-LightModel
to Support Growth**
Our focus is on brand management,
marketing, product development and distribution, and we utilize contract manufacturing partners in order to produce our various brand
offerings. The use of third-partymanufacturing partners allows us to scale quickly, as we ensure that our partners have sufficient
capacity to meet our demand needs. We also maintain multiple relationships with different contract manufacturers, ensuring diversification
of our manufacturing base and reducing the likelihood of supply bottlenecks or deficits that could potentially slow our growth.
****
**Our Growth Strategy**
We intend to drive growth
and increased profitability in our business through these key elements of our strategy:
****
**Broaden Media Advertising Strategy**
We have experienced significant
acceleration in sales growth for the FOCUSfactor brand as a result of our television advertising in prioryears. We launched a national
advertising campaign in August2020, which aired on major news and entertainment networks such as Fox News, CNN, MSNBC, TLC, and
TNT, targeting adults 45years of age and older. We anticipate a coordinated expansion of our advertising strategy during 2026, as
we focus on pushing additional SKUs within our retail sales partner network to continue to build brand awareness and increase reach for
FOCUSfactor. We also plan to continue to invest in online marketing to promote all of our brands, including social media and influencer
driven marketing. We have also experienced significant growth through our increased distribution, which we continue to drive forward.
****
3
****
**Acquire Brands which Complement Our Existing
Portfolio**
We will continue to evaluate
acquisition opportunities that we believe fit well within our brand portfolio and create value for our stockholders, such as further retail
expansion in nutraceuticals and market expansion in health and beauty. In spite of historical capital constraints, our opportunistic approach
to acquisitions has resulted in a successful track record of identifying promising targets that align with our overall brand strategy
in the health, beauty and lifestyle segments.
****
**Partner with Additional Leading Retailers
to Expand the Reach of Our Products**
Based on the success of our
products with our established leading retail partners, we believe that we are well positioned to add new retailers that will enhance our
distribution footprint. We believe we have expansion opportunities with food retailers, including those focused on health foods.
****
**Diversify Our Geographic Presence through
Entry into New Markets**
We seek to accelerate our
sales growth by expanding and further diversifying our geographic footprint. For the year ended
December31, 2025, substantially all of our revenue was generated within North America. Our goal is to increase our revenues
generated from new markets. As we target new international markets, our strategy is to develop highly competitive and differentiated products
that are produced in-countryfor ease of entry, with support from our regulatory group and an in-countryregulatory consultant
to help expedite the approval process. We entered the Mexico market in the fourth quarter of 2025 and plan to enter Taiwan and Asia in
2026, initially with FOCUSfactor, followed by Flat Tummy. We then plan to expand our brands into Australia (where we have Therapeutic
Goods Administration (TGA) approval for our FOCUSfactor products). In addition, we are developing our marketing plans in
compliance with applicable law and are initiating retailer meetings as we seek to gain distribution across these new retail markets.
****
**Use Innovative Strategies to Boost Consumer
Engagement**
We have made investments
in promoting an app for Flat Tummy and view this as a key aspect of growing our customer base and maintaining high levels of engagement.
We have also focused on developing our social media presence, in particular through Instagram, in order to foster and grow our relationship
with customers. Our brands appeal to both specific consumer needs as well as lifestyle choices and we seek to deepen our understanding
of our customers and boost recognition of our brands through increased engagement.
****
**Continue to Develop and Expand Our Current
Brands**
Our plan is to further develop
and expand our brands by reaching a broader set of customers through advertising and product expansion. More specifically, we look to
develop new products for our brands to satisfy the various customer segment opportunities (i.e., baby boomers, millennials, etc.) and
satisfy various consumer needs as they relate to new and improved formulations, expanded and improved product benefits, alternative delivery
formats and sizes. As we increase the product line-upbehind our brands, we leverage our current retail distribution network by expanding
our presence as well as adding incremental distribution with new retail partners. With a broader brand presence, we believe our advertising
becomes even more efficient at driving sales velocity.
This is evidenced by our
expanded FOCUSfactor product line, including focus and energy RTD and liquid shots that are marketed to a younger adult audience. In 2023,
we successfully launched an RTD pilot program in the UnitedStates through a major retailer. Additionally, in the second quarter
of 2024, we launched three core FOCUSfactor focus and energy RTD products in Canada. In the first quarter of 2025, we introduced new complementary
products to the Flat Tummy line-up, including new protein shakes, GLP-1 support products and pre-workoutpowders. In the fourth quarter
of 2025, we introduced FOCUSfactor to Mexico.
****
4
****
**Marketing and Sales**
Our targeted, consumer-drivenmarketing
strategy has been key to building our brands and driving revenue growth. We manage dedicated marketing strategies for each of our brands
in order to build deep connections with our customers.
****
**FOCUSfactor.**Our
marketing strategy for FOCUSfactor is primarily focused on increased distribution and advertising campaigns that appeal to the demographics
of our wellness focused customer base.
We also utilize in-storepromotions
along with online and social media advertising to promote our FOCUSfactor brand. We leverage the following online and social media assets
as part of our marketing strategy:
| 
| 
| 
Website: Our FOCUSfactor website helps to educate and inform consumers on our line of products. The website also serves as a direct-to-consumersales channel for most FOCUSfactor products. | |
| 
| 
| 
Instagram: Our main social media platform is Instagram. As of December 31, 2025, we had approximately332,000 followers. | |
| 
| 
| 
FOCUSfactorBrain Hub App: Early in 2021 we launched our Brain Hub app on the Android and Apple iOS platforms to provide an additional point of engagement with customers. The app contains a library of brain games and guided meditation sessions on topics related to mindfulness and brain health in order to keep consumers engaged. As of December 31, 2025, we have approximately 17,000 app downloads. | |
****
**Flat Tummy.**We
employ a primarily online and social media driven strategy for our Flat Tummy brand. The brand is focused primarily on women. We employ
campaigns to reach our core target segments through a mix of traditional online advertising as well as influencer-basedmarketing.
| 
| 
| 
Website: Our Flat Tummy website acts as a platform for engagement with our customers. In addition to offering a direct-to-consumersales channel for our products, we also host a lifestyle blog on our website with a focus on health and fitness. | |
| 
| 
| 
Instagram: Our primary social media platform is Instagram. As of December 31, 2025, we had approximately 1.7million followers. Our marketing strategy for Flat Tummy seeks to leverage our large online following to promote products from across the Flat Tummy brand. More recently we have engaged with social media influencers as a new strategy to promote our products. | |
| 
| 
| 
Facebook: As of December 31, 2025, we had approximately 524,000 followers. We mainly use the platform to share promotions and to relay content and advertisements. | |
| 
| 
| 
Flat Tummy App: Our Flat Tummy app had approximately 1.9million unique downloads as of December 31, 2025, across both the Apple and Android platforms. The app provides customized workouts, nutrition information, and diet plans. The app is currently free to customers; however, we are exploring different strategies to monetize our large user base. | |
****
**FOCUSfactor Study**
FOCUSfactor has been tested
in a single-center, randomized, double-blind, placebo-controlled, parallel group study to evaluate its effect on memory, concentration,
and focus in healthy adults. The controlled study was conducted in normal, healthy, male and female subjects between the ages of 18 and
65 who had responded to advertisements. A total of 96 subjects were enrolled and randomized to one of the two treatment groups (FOCUSfactor
and placebo). Subjects were compensated for their participation. The study was sponsored by Factor Nutrition Labs, LLC, the developer
of FOCUSfactor, and was conducted in 2011 at Cognitive Research Corporation (CRC) in Saint Petersburg, Florida. The sponsor,
in consultation with CRC, was responsible for study design including selection of dose, eligibility criteria, efficacy and safety assessments,
and vitamin/nutraceutical supply. CRC, a contract research organization, was responsible for data collection, database preparation, overall
project management, site monitoring, data management, statistical analyses, and preparation of the final study report.
5
The primary endpoint was
sum recall for five trials of the Rey Auditory Verbal Learning Test (RAVLT), a standardized neuropsychological test of memory. The RAVLT
is one of the most commonly used tests of memory in psychopharmacology research. The test was originally developed in the 1940s and has
proven useful in evaluating verbal learning and memory, including proactive inhibition, retroactive inhibition, retention, encoding versus
retrieval, and subjective organization. The standard RAVLT begins with a subject being read a list of 15 unrelated words at the rate of
one word per second. The examiner then asks the subject to recall as many words as possible. This procedure is then repeated four more
times with the same list of words and the number of correct responses is summed. This summed score was chosen as the primary outcome measure,
or endpoint, for the current study.
The study demonstrated that,
compared to placebo, FOCUSfactor improved abilities referred to as memory (i.e., short term memory), attention (e.g., focus), concentration
and working memory in healthy adults. Following sixweeks of treatment, subjects who received FOCUSfactor had a mean increase in
recall of 6.5 words compared to 4.5 words for those who received placebo (t =-4.32, df =87, p <0.001). The total words
recalled over the five trials following sixweeks of treatment (corrected for baseline score) was 51.9 words for subjects receiving
FOCUSfactor compared to 49.7 words for subjects receiving placebo (t =-2.98, df =87, p = 0.002). The significant effect on
the RAVLT summed score supports the hypothesis that FOCUSfactor improves memory, attention (e.g., focus), and concentration. In addition,
FOCUSfactor was found to be very well tolerated.
****
**Our History**
We were organized as a corporation
under the laws of the State of Nevada on December29, 2010 under the name Oro Capital Corporation. In April2014,
Synergy Strips Corp., a Delaware corporation, became our wholly-ownedsubsidiary, and we changed our name from Oro Capital
Corporation to Synergy Strips Corp. In August2015, we changed our name to Synergy CHC Corp. In
January2019, our other U.S.subsidiaries, Neuragen Corp., Sneaky Vaunt Corp., The Queen Pegasus Corp. and Breakthrough Products
Inc., merged with and into the Company. In July2021, we acquired Hand MD Corp. as a wholly-ownedsubsidiary.
We were a public reporting company until July17, 2020, the date
on which we filed a Form15 to voluntarily suspend our duty to file reports under Sections 13 and 15(d)of the Securities ExchangeAct
of 1934 (the Exchange Act). As a result of our public offering in October 2024, we became subject again to the information
and reporting requirements of the ExchangeAct and we file periodic reports, proxy statements and other information with the SEC.
****
**Our Industry**
The global nutritional supplement
market is expected to grow at a compound annual growth rate (CAGR) of approximately 9.3% from 2018 to 2028 according to Inkwood Research.
One of the drivers of this growth is the increasing availability of over-the-counterproducts as an alternative to prescription medication.
FOCUSfactor competes in the
brain health supplement category. The global brain health supplements market was estimated to be $8.6billion in 2022 and is expected
to grow at a compound annual growth rate of 13.3% from 2023 to 2030, according to Grand View Research. The industry is fragmented, with
both global and domestic competitors, which gives us an opportunity to scale and continue to take market share.
Our Flat Tummy brand competes
in the weight management and wellbeing market, which in 2022 was estimated to be a $11.3billion global market, with forecasted growth
of 4.0% annually from 2023 to 2032, according to Business Research Insights.
Demographic trends and changing
consumer habits, including a focus on reducing obesity prevalence, have been drivers of this market. We expect these trends will benefit
the Flat Tummy brand and allow for new and innovative products to appeal to the changing market demographics.
****
6
****
**Research and Development**
The development of new products
is comprised of two distinct steps. First, our marketing team reviews new product opportunities by analyzing market data and consumer
trends in the market as well as products offered by our competition and then develops preliminary new product concepts which include claims/benefits,
delivery form, packaging, and pricing targets, among others. We then work with our third-partymanufacturers and leverage their research
and development to finalize our new product initiative (including formula and specifications), as these partners are experienced in product
development and formulation. When we acquire a brand, we typically further expand the SKUs under that brand, through internal development
and with our existing partners. Generally, we take ownership of the formulas and related intellectual property, unless the products use
a generic formulation.
****
**Manufacturing and Related Operations**
Our company collaborates
with external manufacturers, known for their reliability, to produce our diverse range of products. We carefully select partners based
on their expertise and manufacturing capabilities, ensuring our products are of the highest quality. The FOCUSfactor line is produced
by several respected manufacturers, including Nutrition Formulators Inc., Vit-BestNutrition, Multi-Pak Packaging, ProTab Laboratories
and Tailored Bottling Solutions to ensure supply continuity and support brand growth. For the Flat Tummy line, we work closely with manufacturers,
including Caraway Tea Company, Nutrition Formulators Inc., and Clever Foods.
****
**Distribution**
Most of our revenues are
generated through the retail channels, primarily due to our FOCUSfactor brand which is sold mainly through leading retailers. These retailers
include club, mass, drug and other retailers such as Costco, Amazon.com, Walmart, Walgreens, BJs, and The Vitamin Shoppe.All
of our brands are also sold directly to consumers through their respective brand websites.
****
**Competition**
The U.S.nutritional
supplements retail industry is a large and highly fragmented industry with few barriers to entry. We compete against other domestic and
international manufacturers, specialty retailers, mass merchants, multi-levelmarketing organizations, mail-orderand direct-to-consumercompanies,
and e-commercecompanies. This market is highly sensitive to the introduction of new products, which may rapidly capture a significant
share of the market. Certain of our competitors may have significantly greater financial, technical and marketing resources than we do,
and may be able to adapt to changes in consumer preferences more quickly, devote greater resources to the marketing and sale of their
products, or generate greater brand recognition. In addition, our competitors may be more effective and efficient in introducing new products.
Although there are many competing
products on the market across our product categories, we believe that the FOCUSfactor brand is strengthened by an independent study to
support its claim of improving memory, concentration and focus. FOCUSfactors competitors include a wide range of products, from
targeted brain-enhancementsupplements to indirect competitors such as energy drinks that claim to improve concentration. Our Flat
Tummy brand competes in well-establishedsegments with a diverse range of competition both domestically and internationally.
****
**Government Regulation**
****
**Domestic (UnitedStates) Overview**
The processing, formulation,
safety, manufacturing, packaging, labeling, advertising and distribution of our products in the UnitedStates are subject to regulation
by several agencies, including the FDA, the Federal Trade Commission (the FTC), the Consumer Product Safety Commission,
and by various agencies and programs of the states and localities in which our products are sold. The FDA, which exercises regulatory
authority over foods, dietary supplements (a subset of the foods category), and cosmetics, is the primary U.S.regulatory body for
the product categories in which we participate within the U.S.market. While the FDA doesnt mandate pre-approvalor registration
for dietary supplements or food products, it does stipulate that these items must adhere to current good manufacturing practices (cGMPs)
and be produced in FDA-registeredand audited facilities. Additionally, the FDA exercises regulatory oversight of ingredients and
labeling of these products.
7
All FOCUSfactor products
and Flat Tummy products are governed by the FDA regulations in 21 CFR Part111 (dietary supplements) or 21 CFR Part117 (foods).
Neuragen (NDC 15377-010-04) is a homeopathic product and has not been evaluated by the FDA for safety or efficacy. The FDA is not aware
of scientific evidence to support homeopathy as effective. UrgentRx is an over-the-counter(OTC) drug, which has specific
regulatory requirements, including ingredient and manufacturing requirements. Under the OTC monograph system, selected OTC drugs are generally
recognized as safe and effective and do not require the submission and approval of a new drug application. The FDA OTC monographs include
well-knowningredients and specific requirements for permitted indications, required warnings and precautions, allowable combinations
of ingredients and dosage levels. Products marketed under the OTC monograph system must conform to specific quality, formula and labeling
requirements. We do not currently sell UrgentRx.
****
**The U.S.Food and Drug Administration**
**
*Dietary Supplements and Foods*
The Dietary Supplement Health
and Education Actof1994 (DSHEA) amended the Federal Food, Drug, and Cosmetic Act (the FD&C Act)
to establish a new framework governing the composition, safety, labeling, manufacturing and marketing of dietary supplements. Generally,
under the FD&C Act, dietary ingredients (i.e., vitamins; minerals; herbs or other botanicals; amino acids; or dietary substances for
use by humans to supplement the diet by increasing total dietary intake; or any concentrate, metabolite, constituent, extract or combination
of any of the above) that were marketed in the UnitedStates prior to October15, 1994 may be used in dietary supplements without
notifying the FDA. New dietary ingredients (i.e., dietary ingredients that were not marketed in the UnitedStates before
October15, 1994) must be the subject of a new dietary ingredient notification submitted to the FDA unless the ingredient has been
present in the food supply as an article used for food without being chemically altered. A new dietary ingredient
notification must provide the FDA evidence of a history of use or other evidence of safety establishing that use of the
dietary ingredient will reasonably be expected to be safe. A new dietary ingredient notification must be submitted to the
FDA at least 75days before the initial marketing of the new dietary ingredient. The FDA may determine that a new dietary ingredient
notification does not provide an adequate basis to conclude that a dietary ingredient is reasonably expected to be safe.
Such a determination could
prevent the marketing of such dietary ingredient. In 2011 and 2016, the FDA issued draft guidance setting forth recommendations for complying
with the new dietary ingredient notification requirement. In 2024, FDA has issued another guidance finalizing New Dietary Ingredient Notification
(NDIN) procedures and timeframes, noting that other parts of the 2016 draft guidance will be finalized in due time. Although
FDA guidance is non-bindingand does not establish legally enforceable responsibilities, and companies are free to use an alternative
approach if the approach satisfies the requirements of applicable laws and regulations, FDA guidance is a strong indication of the FDAs
view on the topic discussed in the guidance, including its position on enforcement. At this time, the NDIN draft guidance, and finalized
timelines and procedures guideline are not anticipated to have a material impact on our operations. As a part of our product development
process, ingredients in products are vetted for compliance with FDAs regulations for dietary supplements. Any ingredient suspected
to fall under the NDIN classification is further vetted to confirm the ingredient is Generally Recognized As Safe (GRAS) or that the ingredient
manufacturer/distributor has submitted NDIN to the FDA.
The FDA or other agencies
could take actions against products or product ingredients that, in their determination, present an unreasonable health risk to consumers
that would make it illegal for us to sell such products. In addition, the FDA could issue consumer warnings with respect to the products
or ingredients in such products that we sell. Such actions or warnings could be based on information received through FD&C Act-mandatedreporting
of serious adverse events.
The Bioterrorism Act, enacted
in 2002, is a U.S.federal law aimed at bolstering the nations ability to prevent, prepare for, and respond to bioterrorism
and other public health emergencies. Key provisions include mandatory registration of food facilities with the FDA, prior notification
of imported food shipments, recordkeeping requirements for food facilities, and the FDAs authority to administratively detain food
products posing serious health risks. This legislation enhanced food safety by facilitating better monitoring of food facilities and imports,
improving traceability and recall efforts, and strengthening the FDAs ability to respond swiftly to potential threats to public
health.
8
In June2007, pursuant
to the authority granted by the FD&C Act as amended by DSHEA, the FDA published detailed current Good Manufacturing Practice (cGMP)
regulations that govern the manufacturing, packaging, labeling, and holding operations of dietary supplement manufacturers. The cGMP regulations,
among other things, imposed significant recordkeeping requirements on manufacturers. The cGMP requirements are in effect for all dietary
supplement manufacturers, and the FDA conducts inspections of dietary supplement manufacturers pursuant to these requirements. The failure
of a manufacturing facility to comply with the cGMP regulations renders products manufactured in such facility adulterated,
and subjects such products and the manufacturer to a variety of potential FDA enforcement actions. In addition, the Food Safety Modernization
Act (FSMA), which was enacted in January2011, aimed to modernize and strengthen the food safety system by shifting
the focus from responding to foodborne illness outbreaks to preventing them. The act granted the FDA new regulatory authority over the
way foods are grown, harvested, and processed. It also required food facilities to implement preventive controls to identify and address
potential hazards in their operations. FSMA represents a fundamental shift in food safety regulation, emphasizing prevention, risk-basedapproaches,
and enhanced collaboration throughout the food supply chain, which has increased the costs of dietary ingredients and has subjected the
suppliers of such ingredients to more rigorous inspections and enforcement. FSMA also requires importers of food, including dietary supplements
and dietary ingredients, to conduct verification activities to ensure that the food or ingredients they import meet applicable domestic
requirements.
We take several actions to
ensure manufacturers we engage comply with the Bioterrorism Act, have implemented FSMA procedures (as applies), and are operating under
cGMPs. As is common in our industry, we rely on our third-partysuppliers and manufacturers to have policies and procedures that
ensure that the products they manufacture and sell to us comply with all applicable regulatory and legislative requirements. Internally,
we have a set of supplier onboarding procedures that ensure that the third-partyfacilities are registered with the FDA and are operating
a quality system up to cGMP standards for the respective product category. We make an intentional effort to engage manufacturers that
have additional quality certifications and third-partyaudits, such as food safety certifications under the Global Food Safety Initiative
(GFSI) or dietary supplement cGMP certifications audited by the National Sanitation Foundation (NSF), whenever possible. During this onboarding
process, the suppliers history is also researched for any recent recalls, warning letters, or import alerts related to their facility
or products manufactured by the supplier. Additionally, each third-partymanufacturer is required to enter into a quality agreement
with us. This document specifically outlines responsibilities and cGMP/documentation expectations for each party. In general, we also
seek representations and warranties, indemnification and/or insurance from our vendors. However, even with adequate insurance and indemnification,
any claims of non-compliancecould significantly damage our reputation and consumer confidence in our products. In addition, the
failure of such products to comply with applicable regulatory and legislative requirements could prevent us from marketing the products
or require us to recall or remove such products from the market, which in certain cases could materially and adversely affect our business,
financial condition and results of operations. A removal or recall could also result in negative publicity and damage to our reputation
which could reduce future demand for our products. In such case, we may attempt to offset any losses related to recalls and removals with
reformulated or alternative products; however, there can be no assurance that we would be able to offset all or any portion of losses
related to any future removal or recall.
The FD&C Act permits
structure/function claims to be included in labels and labeling for dietary supplements without FDA pre-marketapproval. However,
companies must have substantiation that the claims are truthful and not misleading, and must submit a notification with
the text of the claims to the FDA no later than 30days after marketing the dietary supplement with the claims. Permissible structure/function
claims may describe how a particular nutrient or dietary ingredient affects the structure, function, or general well-beingof the
body, or characterize the documented mechanism of action by which a nutrient or dietary ingredient acts to maintain such structure or
function. The label or labeling of a product marketed as a dietary supplement may not expressly or implicitly represent that a dietary
supplement will diagnose, cure, mitigate, treat, or prevent a disease (i.e., a disease claim). If the FDA determines that a particular
structure/function claim is an unacceptable disease claim that causes the product to be regulated as a drug, a conventional food claim,
or an unauthorized version of a health claim, or, if the FDA determines that a particular claim is not adequately supported
by existing scientific data or is false or misleading in any particular way, we would be prevented from using the claim and would have
to update our product labels and labeling accordingly. We have an in-houseregulatory team that reviews the scientific literature
and develops substantiation as part of the product development process to ensure the crafting of compliant structure-functionclaims
and product positioning. Our regulatory team engages in the review of web copy, e-commercecopy, and other marketing copy at the
request of the brand directors of each respective brand.
9
In addition, DSHEA provides
that so-calledthird-partyliterature, e.g., a publication, including an article, a chapter in a book,
or an official abstract of a peer-reviewedscientific publication that appears in an article and was prepared by the author or the
editors of the publication supplements, when reprinted in its entirety, may be used in connection with the sale of a dietary
supplement to consumers without the literature being subject to regulation as labeling. Such literature: (1)must not be false
or misleading; (2)may not promote a particular manufacturer or brand of dietary supplement; (3)must present
a balanced view or is displayed or presented with other such items on the same subject matter so as to present a balanced view of the
available scientific information; (4)if displayed in an establishment, must be physically separate from the dietary supplements;
and (5)should not have appended to it any information by sticker or any other method. If the literature fails to satisfy each of
these requirements, we may be prevented from disseminating such literature with our products, and any continued dissemination could subject
our product to regulatory action as an illegal drug.
The FDA has broad authority
to enforce the provisions of federal law applicable to dietary supplements, including powers to issue a public warning or notice of violation
letter to a company, publicize information about illegal products, detain products intended for import, require the reporting of serious
adverse events, require a recall of illegal or unsafe products from the market, and request the Department of Justice to initiate a seizure
action, an injunction action or a criminal prosecution in UnitedStates courts.
****
**Federal Trade Commission**
The FTC exercises jurisdiction
over the advertising of all products, including foods, dietary supplements and cosmetics, and requires that all advertising to consumers
be truthful and non-misleading. The FTC actively monitors the dietary supplement space and has instituted numerous enforcement actions
against dietary supplement companies for failure to have adequate substantiation for claims made in advertising or for the use of false
or misleading advertising claims or practices. These enforcement actions have resulted in consent decrees and significant monetary judgments
against the companies and/or individuals involved. Regulators require a company to convey product claims clearly and accurately and further
require marketers to maintain adequate substantiation for their claims. More specifically, the FTC requires such substantiation to be
based upon competent and reliable scientific evidence and requires a company to have a reasonable basis for the expressed and implied
product claim before it disseminates an advertisement. A reasonable basis is determined based on the claims made, how the claims are presented
in the context of the entire advertisement, and how the claims are qualified. The FTCs standard for evaluating substantiation is
designed to ensure that consumers are protected from false and/or misleading claims by requiring scientific substantiation of product
claims at the time such claims are first made. The failure to have this substantiation violates the Federal Trade Commission Act.
****
**Foreign**
Our products sold in foreign
countries are also subject to regulation under various national, local, and international laws that include provisions governing, among
other things, the formulation, manufacturing, packaging, labeling, testing, advertising, and distribution of these products within their
respective categories. Some foreign entities categorize these products/formulations as Medicines or subsets of a medicinal
category instead of as food supplements or dietary supplements, based on the regionally-specificregulations
and the nature of the product. Government regulations in foreign countries may prevent or delay the introduction, or require the reformulation,
of certain of our products.
In foreign markets, our regulatory
department works with an in-countryregulatory consultant group to guide us through the regulatory process needed to launch our product
in a particular country such as Canada, the United Kingdom and Australia. For example, Canada and Australia require a product submission
packet and approval from Health Canada (HC) and the TGA, respectively, for products that would be considered Natural
Health Products (in Canada) or Listed Medicines (in Australia). In the United Kingdom, on the other hand, no formal
regulatory submission or pre-approvalis needed for products within the food supplement category. Launch timing varies by country.
In the UnitedStates and United Kingdom, once a formula is established and labeling has been approved by our regulatory and legal
advisors, the product can be launched upon production. The Australian approval process generally takes four to eightweeks from the
time the packet is submitted, while in Canada the approval process can take from six to twelvemonths from submission.
10
In Canada, HC has oversight
over our FOCUSfactor and Flat Tummy products. Our FOCUSfactor and Flat Tummy products are considered natural health products (NHPs)
by HC, and each has been issued, so they each have a natural product number (NPN) that was assigned by HC upon its review
and approval. This applies to all products currently marketed or licensed in Canada, except for the FOCUSfactor energy drinks, which are
considered supplemented foods and are not subject to pre-approval. Energy drinks are instead subject to supplemented foods regulations
and manufacturing standards.
In the United Kingdom, FOCUSfactor
products are considered food supplements that are regulated by the Food Standards Agency (FSA). There is no requirement
for licensing or registering food supplement products in the United Kingdom. Products must comply with relevant food law, which include
formulation/ingredient restrictions, specific labeling requirements, and other parameters. Brexit has introduced significant challenges
for the sale of food supplements from the UK into the EU.These challenges primarily stem from regulatory misalignment and new border
controls. Previously, products could be freely traded within the EU under harmonized regulations, but now, UK-basedsupplements must
adhere to separate EU regulations to be sold in the European market. This necessitates costly and time-consumingcompliance efforts,
including product testing and re-labelling. Additionally, customs procedures and tariffs introduced post-Brexithave further impeded
the flow of goods, increasing costs for businesses and potentially limiting consumer access to certain products. Flat Tummy products are
not currently sold in the United Kingdom.
In Australia, FOCUSfactor
products are Listed Medicines that are regulated by the TGA and require an AUST L (Australia Listed Medicine) number. Listed
Medicines are regulated by the TGA, and the advertising of these products is also regulated by the TGA under the Therapeutic Goods Advertising
Code (TGAC). Flat Tummy products are not currently sold in Australia.
****
**New Legislation or Regulation**
Legislation may be introduced
which, if passed, would impose substantial new regulatory requirements on dietary supplements. We cannot determine what effect additional
domestic or international governmental legislation, regulations, or administrative orders, when and if promulgated, would have on our
business in the future. New legislation or regulations may require the reformulation or revised labeling of certain products to meet new
standards, require the recall or discontinuance of certain products not capable of reformulation, or impose additional record keeping
or submission requirements. Moreover, emerging or future regulations might introduce additional challenges beyond those currently foreseen,
further affecting the industry landscape.
Fragmented state-levelregulations
develop in the UnitedStates from time-to-time. One such bill, the NewYork Weight Loss Products Bill, effective as of April22,2024,
imposes stricter regulations on weight loss and athletic performance products. Among its provisions, it requires manufacturers to implement
age verification measures for the sale of consumers in the state of NewYork. Despite its passage, opposition from industry trade
groups persists, citing concerns over its impact on the dietary supplement industry. Another noteworthy and continuously-evolvingstate-levelregulation
is Proposition65, which is a California initiative that governs the presence of some chemicals and associated warnings and is managed
by the California Office of Environmental Health Hazard Assessment (OEHHA).
On a federal level in the
UnitedStates, repeated legislative attempts have been made within the last severalyears to introduce a mandatory product listing
(MPL) for the dietary supplement industry through the FDA, which would require notification to the FDA before bringing a product to the
market and for label information to be submitted to and maintained in a central database. While the most recent MPL attempt failed in
2022, the FDAs outlined budget and legislative proposals for 2026 continue to include the modernization of DSHEA regulations and
the introduction of an MPL.Several trade association groups within the dietary supplement industry continue to express opposition
to the current proposal, citing a clear lack of scope and definition of what it ultimately may require.
In Canada, Health Canada is in the process of reviewing and updating
the database of ingredient and product monographs. While this effort is considerably focused on the clarification and harmonization of
existing monographs and resources, the changing of certain ingredient monographs may have the potential to impact formulation or labeling,
if any such ingredient is included in one of our licensed products. If this does occur, Health Canada is expected to provide phase-inand
guidance for any such changes. Health Canada has also provided updated labeling formatting for NHPs, with a compliance date for existing
products of 2028. Concurrently, Health Canada is in the consultation period for an updated fee schedule for Health Canada-relatedactivities,
such as the review of product submission packets, site licensing, and other activities relevant to maintaining operations and regulatory
compliance in Canada. These discussions are still ongoing, but present potential additional future expenses to companies with natural
health product registrations in the Canadian regions, as well as manufacturers or importers of such products. The benefit of this proposed
pay scheme is that it may significantly reduce the number of product submissions from other companies in the Canadian market, which may
reduce competition in the Canadian market and perhaps reduce review timelines by Health Canada for new product registrations and other
such activities, therefore decreasing the time barrier to entry.****
11
****
**Intellectual Property**
We own 27 trademarks that
have been registered with the UnitedStates Patent and Trademark Office and have filed applications to register additional trademarks.
In addition, we claim domestic trademark and service mark rights in numerous additional marks that we use. We own a number of trademark
registrations in countries outside the UnitedStates. Federally registered trademarks in the UnitedStates have a perpetual
life, as long as they are maintained and renewed on a timely basis and used properly as trademarks, subject to the rights of third parties
to seek cancellation of the trademarks if they claim priority or confusion of usage. Most foreign trademark offices use similar trademark
renewal processes. We regard our trademarks and other proprietary rights as valuable assets and believe they make a significant positive
contribution to the marketing of our products.
We protect our legal rights
concerning our trademarks by appropriate measures, which may include legal action. We possess a portfolio of both registered and unregistered
(i.e., common law) trademarks. In certain circumstances, we seek and obtain registrations for our trademarks, which may confer certain
advantages, and the decision to register a trademark is made on a case-by-casebasis. We have registered and intend to register certain
trademarks in certain limited jurisdictions outside the UnitedStates where our products are sold, but we may not register all or
even some of our trademarks in every country in which we conduct business or intend to conduct business.
We owned U.S.Patent
8,329,227 covering FOCUSfactors proprietary formulation for enhanced mental function. This patent was issued by the
UnitedStates Patent and Trademark Office in December2012 and expired in April2025.
In addition to this intellectual
property, we also rely on our proprietary knowledge and ongoing technological innovation to develop a competitive position in the market
for our products. Each of our patents and know-howare integral to the conduct of our business and the loss of any could have a material
adverse effect on our business.
****
**Human Capital Management**
We recognize that attracting,
motivating and retaining passionate talent at all levels is vital to continuing our success. By improving employee retention and engagement,
we also improve our ability to support our customers and protect the long-terminterests of our stakeholders and stockholders. We
invest in our employees through continuously improving benefits and various health and wellness initiatives, and offer competitive compensation
packages, working to continuously improve fairness in internal compensation practices.
As of December 31, 2025,
we had 28 full-timeemployees. We believe that the employer-employeerelationships in our Company are positive. We have no labor
union contracts.
****
**Item 1A. Risk Factors**
**
*An investment in our common
stock involves a high degree of risk. You should carefully consider the following risks and all of the other information contained in
this Annual Report before deciding whether to invest in our common stock. If any of the following risks are realized, our business, financial
condition, results of operations and cash flows could be materially and adversely affected. In that event, the trading price of our common
stock could decline, and you could lose all or part of your investment in our common stock. Additional risks of which we are not presently
aware or that we currently believe are immaterial may also harm our business, results of operations and cash flows. Some statements in
this Annual Report, including such statements in the following risk factors, constituteforward-lookingstatements. See the
section entitled Cautionary NoteRegardingForward-LookingStatements.*
12
****
**Risks Related to Our Business, Strategy and
Industry**
****
**We operate in a highly competitive industry
and our failure to compete effectively could materially and adversely affect our sales and growth prospects.**
The U.S.nutritional
supplements retail industry is a large and highly fragmented industry with few barriers to entry. We compete against other domestic and
international manufacturers, specialty retailers, mass merchants, multi-levelmarketing organizations, mail-orderand direct-to-consumercompanies,
and e-commercecompanies. This market is highly sensitive to the introduction of new products, which may rapidly capture a significant
share of the market. As certain products become more mainstream, with broader distribution, we may experience increased competition for
those products. Increased competition from companies that distribute through retail, e-commerceor wholesale channels could have
a material adverse effect on our financial condition, results of operations and cash flows. Certain of our competitors may have significantly
greater financial, technical and marketing resources than we do, and may be able to adapt to changes in consumer preferences more quickly,
devote greater resources to the marketing and sale of their products, or generate greater brand recognition. In addition, our competitors
may be more effective and efficient in introducing new products. Furthermore, if we fail to maximize the efficiency of our ship direct
to customers strategies, or fail to provide our customers with an attractive omni-channelexperience, our business, results of operations
and cash flows could be materially and adversely affected. We may not be able to compete effectively, and any of the factors listed above
may cause price reductions, reduced margins and losses of our market share.
****
**Our failure to appropriately respond to
changing consumer preferences and demand for new products or product enhancements could significantly harm our relationship with customers
and our product sales, as well as our financial condition, operating results and cash flows.**
Our business is subject to
changing consumer trends and preferences, including rapid and frequent changes in demand for products, new product introductions and enhancements.
Our failure to accurately predict these trends could negatively impact consumer opinion of our products, which in turn could harm our
customer relationships and cause the loss of sales. The success of our new product offerings and enhancements depends upon a number of
factors, including our ability to:
| 
| 
| 
accurately anticipate consumer needs; | |
| 
| 
| 
innovate and develop new products or product enhancements that meet these needs; | |
| 
| 
| 
successfully commercialize new products or product enhancements in a timely manner; | |
| 
| 
| 
price our products competitively; | |
| 
| 
| 
manufacture and deliver our products in sufficient volumes and in a timely manner; and | |
| 
| 
| 
differentiate our product offerings from those of our competitors. | |
If we do not introduce new products or make enhancements to meet the
changing needs of our customers in a timely manner, some of our products could be rendered obsolete, which could negatively impact our
revenues, financial condition, operating results and cash flows.
13
**We depend on a small
number of large retailers for a significant portion of our sales. Our sales growth is dependent upon maintaining our relationships with
existing customers, and the loss of any one such customer could materially adversely affect our business and financial performance.**
Certain retailers make up
a significant percentage of our products retail volume. For the year ended December 31, 2025, our top two customers accounted for
79% of our revenue. For the year ended December31,2024, our top two customers accounted for 73% of our revenue. We sell products
to our customers under their standard vendor agreements. These vendor agreements do not include a term or duration as sales under each
vendor agreement are generally made on a purchase order basis, and do not include any termination provisions. The loss of sales of any
of our products in a major retailer, or the reduction of purchasing levels or the cancellation of any business from a major retailer,
could have a material adverse effect on our business and financial performance. In addition, if we were to lose one or more of these retailers
as a distribution channel for our products, we can make no assurances that we will be able to find a comparable retailer to replace such
relationship or that we will be able to find a replacement at all, which could negatively impact our revenues, financial condition, and
operating results.
****
**If our outside suppliers and manufacturers
fail to supply products in sufficient quantities and in a timely fashion, our business could suffer.**
Contract manufacturers produce
all of our products. Our contract manufacturers acquire all of the raw materials for manufacturing our products from third-partysuppliers.
We also depend on outside suppliers for the packaging materials for our products. In the event we were to lose any significant suppliers
or contract manufacturers and have trouble in finding or transitioning to alternative suppliers or manufacturers, it could result in product
shortages or product back orders, which could harm our business. There can be no assurance that suppliers will be able to provide our
contract manufacturers the raw materials in the quantities and at the appropriate level of quality that we request or at a price that
we are willing to pay. We are also subject to delays caused by any interruption in the production of these materials including weather,
disease, crop conditions, climate change, transportation interruptions and natural disasters or other catastrophic events. Our profit
margins and timely product delivery are dependent upon the ability of our suppliers and contract manufacturers to supply us with products
in a timely and cost-efficientmanner. Our ability to enter new markets and sustain satisfactory levels of sales in each market depends
on the ability of our suppliers and contract manufacturers to provide required levels of ingredients and products and to comply with all
applicable regulations. The failure of our outside suppliers or manufacturers to supply ingredients or produce our products could materially
adversely affect our business operations. We believe we have dependable suppliers for all of our ingredients, and we have identified alternative
suppliers and manufacturers for all of our ingredients and products. If our suppliers are unable to perform, any delay in replacing or
substituting such ingredients could adversely affect our business.
****
**While our exposure to international markets
and foreign sourcing is limited, we may still be indirectly affected by global trade developments.**
We primarily operate within the United States, and in 2025 and 2024,
international sales accounted for 10.1% and 11.5%, respectively, of our total revenue. We purchase only finished goods from third-party
manufacturers and do not engage in the direct sourcing of raw materials. This structure limits our direct exposure to international markets,
tariffs, and global supply chain disruptions.
However, because our manufacturers
may source raw materials from abroad, changes in international trade policies, tariffs, or geopolitical tensions could still affect our
supply chain and cost of goods. Any disruptions or cost increases experienced by our manufacturers may impact the availability or pricing
of the products we purchase. While our current structure mitigates many of the risks associated with global sourcing, we cannot eliminate
the possibility that future global events or trade policies may have an adverse effect on our business, financial condition, results of
operations or cash flows.
14
**A downturn in the economy
could affect consumer purchases of discretionary items such as the health and wellness products that we offer, which could have an adverse
effect on our business, financial condition, profitability, and cash flows.**
We offer a broad selection
of health and wellness products. A downturn in the economy could adversely impact consumer purchases of discretionary items such as health
and wellness products. The UnitedStates and global economies may slow dramatically as a result of a variety of factors, including
turmoil in the credit and financial markets, concerns regarding the stability and viability of major financial institutions, the state
of the housing markets, and volatility in worldwide stock markets. In the event of such economic downturn, the U.S.and global economies
could become significantly challenged in a recessionary state for an indeterminate period of time. Inflation or other changes in economic
conditions that negatively affect demand for discretionary items could adversely affect our revenue. These economic conditions could cause
many of our existing and potential customers to delay or reduce purchases of our products for some time, which in turn could harm our
business by adversely affecting our revenues, results of operations, cash flows and financial condition. We cannot predict these economic
conditions or the impact they would have on our consumers or business.
****
**Adverse or negative publicity could cause
our business to suffer.**
Our business depends, in
part, on the publics perception of our integrity and the safety and quality of our products. Any adverse publicity could negatively
affect the publics perception about our industry, our products, or our reputation and could result in a significant decline in
our operations. Specifically, we are susceptible to adverse or negative publicity regarding:
| 
| 
| 
the nutritional supplements industry; | |
| 
| 
| 
skeptical consumers; | |
| 
| 
| 
competitors; | |
| 
| 
| 
the safety and quality of our products and/or our ingredients; | |
| 
| 
| 
any recalls or adverse health consequences of our competitors products; | |
| 
| 
| 
regulatory investigations of our products or our competitors products; and | |
| 
| 
| 
scandals or regulatory investigations regarding the business practices or products of our competitors. | |
****
**We continue to explore new strategic initiatives,
but we may not be able to successfully execute on, or realize the expected benefits from, the implementation of our strategic initiatives,
and our pursuit of new strategic initiatives may pose significant costs and risks.**
Our strategic initiatives
are focused on, among other things, new product acquisition, new customer acquisition, improving the customer experience through the roll-outof
initiatives including increasing customer engagement and personalization, improving the omni-channelexperience (including in stores
as well as through the internet and mobile devices), providing a relevant and inspiring product assortment and improving customer loyalty
and retention. We also continually evaluate acquisition opportunities that we believe fit well within our brand portfolio and create value
for our stockholders. Our future operating results are dependent, in part, on our managements success in implementing these and
other strategic initiatives, and as a result could divert managements attention from our existing business as management focuses
on developing these initiatives and related operations. Also, our short-termoperating results could be unfavorably impacted by the
opportunity and financial costs associated with the implementation of our strategic plans or the completion of any acquisitions, and we
might not realize the benefits from such strategies. In addition, we may not be successful in achieving the intended objectives of the
strategic initiatives (including acquisitions) in a timely manner or at all. We may choose to fund any acquisitions by way of (i)debt,
which would subject us to additional covenant obligations and liquidity constraints, (ii)cash, which could divert working capital
away from our existing business, or (iii)equity, which would result in dilution for existing stockholders, or any combination of
the foregoing. There can also be no guarantee that we will be able to obtain debt on favorable terms, or at all.
As has been the case with
our historical acquisition transactions, future business combinations could involve the acquisition of significant tangible and intangible
assets, which could require us to record ongoing amortization expense with respect to identified intangible assets acquired. In addition,
we may need to record write-downsfrom future impairments of identified tangible and intangible assets and goodwill. These and other
similar accounting charges would reduce any future earnings or increase any losses. In future acquisitions, we could also incur debt to
pay for acquisitions or issue additional equity securities as consideration, either of which could cause our stockholders to suffer significant
dilution. Additionally, our ability to utilize net operating loss carryforwards, if any, acquired in any acquisitions may be significantly
limited or unusable by us under Section382 or other sections of the Internal Revenue Code (as has been the case with our net operating
loss carryforwards attributable to the acquisition of Breakthrough Products, Inc.).
****
15
****
**Current and future acquisitions may use
significant resources, may be unsuccessful, and could expose us to unforeseen liabilities.**
As part of our growth strategy, we have a history of pursuing acquisitions
of companies with products that are similar or complementary to those that we provide in our businesses to better leverage our existing,
scalable infrastructure, and may continue to pursue this strategy in the future. These acquisitions may involve significant cash expenditures,
debt incurrence, additional operating losses and expenses, and compliance risks that could have a material adverse effect on our financial
condition, results of operations and cash flows.
We may not be able to successfully
integrate our acquired businesses into our company, and therefore, we may not be able to realize the intended benefits of an acquisition.
If we fail to successfully integrate acquisitions, our financial condition and results of operations may be materially adversely affected.
These acquisitions could result in difficulties integrating acquired operations, technologies, and personnel into our business. Such difficulties
may divert significant financial, operational, and managerial resources from our existing operations and make it more difficult to achieve
our operating and strategic objectives. We may fail to retain employees or employer customers acquired through these acquisitions, which
may negatively impact the integration efforts. These acquisitions could also harm our results of operations if it is subsequently determined
that goodwill or other acquired intangible assets are impaired, thus resulting in an impairment charge in a future period.
In addition, these acquisitions
involve risks that the acquired businesses will not perform in accordance with expectations, that we may become liable for unforeseen
financial or business liabilities of the acquired businesses, including liabilities for failure to comply with healthcare regulations,
that the expected synergies associated with acquisitions will not be achieved, and that business judgments concerning the value, strengths,
and weaknesses of businesses acquired will prove incorrect, which could have a material adverse effect on our financial condition, results
of operations and cash flows.
****
**The nutritional supplement industry increasingly
relies on intellectual property rights and although we seek to ensure that we do not infringe the intellectual property rights of others,
there can be no assurance that third parties will not assert intellectual property infringement claims against us, which claims may result
in substantial costs and diversion of management and other resources and could have a material adverse effect on our business, financial
condition, operating results and cash flows. Our inability to acquire, protect or maintain our intellectual property could harm our ability
to compete or grow.**
Recently it has become more
and more common for suppliers and competitors to apply for patents or develop proprietary technologies and processes. We seek to ensure
that we do not infringe the intellectual property rights of others, but there can be no assurance that third parties will not assert intellectual
property infringement claims against us. These developments could prevent us from offering or supplying competitive products or ingredients
in the marketplace. They could also result in litigation or threatened litigation against us related to alleged or actual infringement
of third-partyrights. If an infringement claim is asserted or litigation is pursued, we may be required to obtain a license of rights,
pay royalties on a retrospective or prospective basis or terminate our manufacturing and marketing of our products that are alleged to
have infringed. Litigation with respect to such matters could result in substantial costs and diversion of management and other resources
and could have a material adverse effect on our business, financial condition, results of operations and cash flows.
16
We have numerous U.S.and
foreign trademarks and service marks. There can be no assurance that the protection afforded by these trademarks and service marks will
provide us with a competitive advantage or that we will be able to assert our intellectual property rights in infringement actions. We
may be required to defend our intellectual property against such infringement, which could result in substantial costs and diversion of
management and other resources. In addition, results of such litigation are difficult to predict and if we are not successful in defending
our intellectual property rights, this could have a material adverse effect on our business, financial condition, results of operations
and cash flows.
****
**If we are not able to adequately prevent
disclosure of proprietary knowledge, the value of our products could be materially diminished.**
Trade secrets are difficult to protect. We rely on trade secrets to
protect our proprietary knowledge, especially where we do not believe patent protection is appropriate or obtainable, or where such patents
would be difficult to enforce. We rely in part on confidentiality agreements to protect our trade secrets and other proprietary knowledge.
We cannot guarantee that we have entered into such agreements with each party that may have had access to our proprietary knowledge, or
that such agreements, even if in place, will not be circumvented. These agreements may not effectively prevent disclosure of proprietary
knowledge and may not provide an adequate remedy in the event of unauthorized disclosure of such information. In addition, others may
independently discover our trade secrets and proprietary knowledge, in which case we may have no right to prevent them from using such
trade secrets or proprietary knowledge to compete with us. Costly and time-consuminglitigation could be necessary to enforce and
determine the scope of our proprietary rights, and failure to obtain or maintain trade secret protection could materially adversely affect
our business, financial condition, results of operations and cash flows.
****
**International expansion will subject our
business to additional economic and operational risks that could increase our costs and make it difficult to operate profitably.**
One of our key growth strategies
is to pursue international expansion. Expansion of our international operations may require significant expenditure of financial and management
resources and result in increased administrative and compliance costs. As a result of such expansion, we will be increasingly subject
to the risks inherent in conducting business internationally, including:
| 
| 
| 
foreign currency fluctuations, which could result in reduced revenues and increased operating expenses; | |
| 
| 
| 
longer or less predictable payment and sales cycles; | |
| 
| 
| 
difficulty in collecting accounts receivable; | |
| 
| 
| 
applicable foreign tax structures, including tax rates that may be higher than tax rates in the UnitedStates or taxes that may be duplicative of those imposed in the UnitedStates; | |
| 
| 
| 
tariffs and trade barriers; | |
| 
| 
| 
general economic and political conditions in each country; | |
| 
| 
| 
inadequate intellectual property protection in foreign countries; | |
| 
| 
| 
uncertainty regarding liability for information retrieved and replicated in foreign countries; | |
| 
| 
| 
the difficulties and increased expenses of complying with a variety of foreign laws, regulations and trade standards; and | |
| 
| 
| 
unexpected changes in regulatory requirements. | |
As a result of these risks,
we may be required to incur higher than expected costs to implement or we may not be able to achieve the expected benefits of our international
strategy. If we are unsuccessful in this international expansion, we would be required to reevaluate our growth strategy, and we may have
incurred substantial expenses and devoted significant management time and resources in pursuing international growth.
****
17
****
**We may experience product recalls, withdrawals
or seizures, which could materially and adversely affect our business, financial condition, results of operations and cash flows.**
We may be subject to product recalls, withdrawals or seizures if any
of the products we sell are believed to cause injury or illness or if we are alleged to have violated governmental regulations in the
manufacturing, labeling, promotion, sale or distribution of those products. A significant recall, withdrawal or seizure of any of the
products we manufacture or sell may require significant management attention, would likely result in substantial and unexpected costs
and may materially and adversely affect our business, financial condition or results of operations. Furthermore, a recall, withdrawal
or seizure of any of our products may adversely affect consumer confidence in our brands and thus decrease consumer demand for our products.
As is common in the nutritional supplements industry, we rely on our contract manufacturers and suppliers to ensure that the products
they manufacture and sell to us comply with all applicable regulatory and legislative requirements. In general, we seek representations
and warranties, indemnification and/or insurance from our contract manufacturers and suppliers. However, even with adequate insurance
and indemnification, any claims of non-compliancecould significantly damage our reputation and consumer confidence in our products.
In addition, the failure of those products to comply with applicable regulatory and legislative requirements could prevent us from marketing
the products or require us to recall or remove such products from the market, which in certain cases could materially and adversely affect
our business, financial condition, results of operations and cash flows.
****
**Increases in the price or shortages of supply
of key raw materials could materially and adversely affect our business, financial condition, results of operations and cash flows.**
Our products are composed
of certain key raw materials. If the prices of these raw materials were to increase significantly, it could result in a significant increase
to us in the prices charged to us. Raw material prices may increase in the future, and we may not be able to pass on those increases to
customers who purchase our products. A significant increase in the price of raw materials that cannot be passed on to customers could
have a material adverse effect on our business, financial condition, results of operations and cash flows.
****
**We are subject to credit risk.**
We are exposed to credit
risk primarily on our accounts receivable. We provide credit to our customers in the ordinary course of our business and perform ongoing
credit evaluations. While we believe that our exposure to concentrations of credit risk with respect to accounts receivable is mitigated
by our large retail partner base, and we make allowances for doubtful accounts, we nevertheless run the risk of our customers not being
able to meet their payment obligations, particularly in a future economic downturn. If a material number of our customers were not able
to meet their payment obligations, our results of operations and cash flows could be harmed.
****
**Natural disasters and unusually adverse
weather conditions could cause permanent or temporary damage to our distribution centers, impair our ability to purchase, receive or replenish
inventory or cause customer traffic to decline, all of which could result in lost sales and otherwise materially and adversely affect
our results of operations and cash flows.**
The occurrence of one or
more natural disasters, such as hurricanes, fires, floods, earthquakes, tornadoes, high winds and other severe weather, could materially
and adversely affect our operations, results of operations and cash flows. To the extent these events result in the suspension of shipping
by our distributors, closure of our corporate headquarters, or a significant number of the stores in which our products are sold, or to
the extent they adversely affect one or more of our key suppliers, our operations and results of operations could be materially and adversely
affected through an inability to make deliveries to stores and through lost sales. In addition, these events could result in increases
in fuel (or other energy) prices or a fuel shortage, the temporary lack of an adequate work force in a market, the temporary or long-termdisruption
in the supply of products from suppliers, delay in the delivery of goods to our distribution centers or stores, the temporary reduction
in the availability of products in our stores and disruption to our information systems, as noted above. These events also could have
indirect consequences, such as increases in the cost of insurance, if they were to result in significant loss of property or other insurable
damage.
****
18
****
**Loss of keyvendorrelationships
or failure of avendorto protect our data or confidential and proprietary information could affect our operations.**
We rely on services and products
provided by many vendors in the UnitedStates and abroad. These include, for example, outsourcingof manufacturing services.
In the event that anyvendorsuffers a bankruptcy or otherwise becomes unable to continue to provide products or services, or
fails to protect our confidential, proprietary, or other information, we may suffer operational impairments and financial losses. In addition,
while we generally monitor vendor risk, including the security and stability of our critical vendors, we may fail to properly assess and
understand the risks and costs involved in the third-partyrelationships, and our financial condition, results of operations and
cash flows could be materially and adversely affected.
We anticipate that we will
continue to rely on third-partyvendors in the future. Although we believe that there are commercially reasonable alternatives to
the third-partyvendors we currently utilize, this may not always be the case, or they may be difficult or costly to replace. In
addition, integration of new third-partyvendors may require significant work and require substantial investment of our time and
resources. Our use of additional or alternative third-partyvendors would require us to enter into agreements with third parties,
which may not be available on commercially reasonable terms or at all. Many of the risks associated with the use of third-partyvendors
cannot be eliminated, and these risks could negatively affect our business.
****
**Oure-commercebusiness is dependent
on certain third parties. Changes in business practices or terms by such third parties could have a material adverse effect on our results
of operations.**
Our e-commercebusiness
has several third-partyrelationships that contribute to our ability to generate revenue from a variety of online sources. These
relationships may be dependent upon third-partytools, such as search engines, established business terms negotiated by us, or utilization
of third-partymarketplaces. If the economics of these relationships or the use of the third-partytools used to drive revenue
change materially, this could affect our decision to maintain these relationships, and could result in lost sales and otherwise materially
and adversely affect our financial performance.
****
**If we do not successfully develop and maintain
a relevantomni-channelexperience for our customers, our business and results of operations could be materially and adversely
affected.**
Omni-channelretailing
is rapidly evolving, and we must keep pace with changing customer expectations and new developments by our competitors. Our customers
are increasingly using computers, tablets, mobile phones, and other devices to shop online. As part of our omni-channelstrategy,
we have made and will continue to make technology investments to expand our online distribution. If we are unable to make, improve, or
develop relevant customer-facingtechnology in a timely manner, our ability to compete and our business and results of operations
could be materially and adversely affected. In addition, if our e-commercebusinesses or our other customer-facingtechnology
systems do not function as designed, we may experience a loss of customer confidence, lost sales, or data security breaches, any of which
could materially and adversely affect our business, results of operations and cash flows.
****
**Our officers and directors have the ability
to significantly influence or control matters requiring a stockholder vote, and other stockholders may not have the ability to influence
corporate transactions.**
Currently, our officers and
directors beneficially own approximately 43% of our outstanding common stock. As a result, they have the ability to determine the outcome
on all matters requiring approval of our stockholders, including the election of directors and approval of significant corporate transactions.
****
19
****
**We are highly dependent on our management
team, and the loss of our senior executive officers or other key employees could harm our ability to implement our strategies, impair
our relationships with customers and adversely affect our business, results of operations and growth prospects.**
Our success depends, in a
large degree, on the skills of our management team and our ability to retain, recruit and motivate key officers and employees. Our active
senior executive leadership team, including Jack Ross and Jaime Fickett, have significant experience, and their knowledge and relationships
would be difficult to replace. Leadership changes will occur from time to time, and we cannot predict whether significant resignations
will occur or whether we will be able to recruit additional qualified personnel. Competition for senior executives and skilled personnel
in our industry is intense, which means the cost of hiring, paying incentives and retaining skilled personnel may continue to increase.
We need to continue to attract
and retain key personnel and to recruit qualified individuals to succeed existing key personnel to ensure the continued growth and successful
operation of our business. In addition, we must attract and retain qualified personnel to continue to grow our business, and competition
for such personnel can be intense. Our ability to effectively compete for senior executives and other qualified personnel by offering
competitive compensation and benefit arrangements may be restricted by cash flow and other operational restraints. The loss of the services
of any senior executive or other key personnel, or the inability to recruit and retain qualified personnel in the future, could have a
material adverse effect on our business, financial condition, results of operations and cash flows. In addition, to attract and retain
personnel with appropriate skills and knowledge to support our business, we may offer a variety of benefits, which could reduce our earnings
or have a material adverse effect on our business, financial condition, results of operations or cash flows.
****
**Cyber incidents or attacks directed at us
could result in information theft, data corruption, operational disruption and/or financial loss.**
We depend on digital technologies,
including information systems, infrastructure and cloud applications and services, including those of third parties with which we may
deal. Sophisticated and deliberate attacks on, or security breaches in, our systems or infrastructure, or the systems or infrastructure
of third parties or the cloud, could lead to corruption or misappropriation of our assets, proprietary information and sensitive or confidential
data. As an early-stagecompany without significant investments in data security protection, we may not be sufficiently protected
against such occurrences. We may not have sufficient resources to adequately protect against, or to investigate and remediate any vulnerability
to, cyber incidents. It is possible that any of these occurrences, or a combination of them, could have adverse consequences on our business
and lead to financial loss. Due to the political uncertainty involving Russia and Ukraine and the Middle East, there is an increased likelihood
that escalation of tensions could result in cyber-attacksthat could either directly or indirectly impact our business and lead to
financial loss.
****
**Our existing indebtedness may adversely
affect our ability to obtain additional funds and may increase our vulnerability to economic or business downturns.**
We are subject to a number
of risks associated with our indebtedness, including: (1) we must dedicate a portion of our cash flows from operations to pay debt service
costs, and therefore we have less funds available for operations and other purposes; (2) it may be more difficult and expensive to obtain
additional funds through financings, if available at all; (3) we are more vulnerable to economic downturns and fluctuations in interest
rates, less able to withstand competitive pressures and less flexible in reacting to changes in our industry and general economic conditions;
and (4) if we default under any of our existing loans or if our creditors demand payment of a portion or all of our indebtedness, we may
not have sufficient funds to make such payments. As of December 31, 2025 and December31, 2024, our outstanding current liabilities
were approximately $8.3million and $17.2million, respectively.
****
**We may need to raise additional capital
in the future, and our failure to do so could restrict our operations or adversely affect our ability to operate and continue our business.
There is no guarantee that we will successfully raise additional capital on favorable terms or at all and if and when we need it.**
If we need to raise additional
capital in the future for any reason, we cannot be certain that we will be able to obtain additional financing on favorable terms, if
at all, and any additional financings may result in additional dilution to holders of the common stock. For instance, debt financing,
if available, may involve agreements that include covenants limiting or restricting our ability to take specific actions such as incurring
additional debt, expending capital, or declaring dividends, or which impose financial covenants on us that limit our ability to achieve
our business objectives. Additionally, if we enter into secured debt arrangements, we could be required to dispose of material assets
or operations to meet our debt service and other obligations, which could negatively impact the business or cause the business to be discontinued.
If we need additional capital and cannot raise it on acceptable terms, we may not be able to meet our business objectives and be unable
to continue operating as a going concern.
20
**In connection with the preparation of our
consolidated financial statements as of and for the year ended December 31, 2025, management identified material weaknesses in our internal
control over financial reporting, and we may identify additional material weaknesses in the future or otherwise fail to maintain an effective
system of internal controls over financial reporting, which may cause us to fail to meet our reporting obligations, result in material
misstatements of our consolidated financial statements and could have a material adverse effect on our business and the market price of
our common stock.**
As a public company, we are
required to maintain internal control over financial reporting, to report any material weaknesses in such internal control, and provide
managements attestation on internal control over financial reporting. A material weakness is a deficiency, or a combination
of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement
of an entitys financial statements will not be prevented or detected on a timely basis. If we are unable to establish or maintain
appropriate internal control over financial reporting or implement these requirements in a timely manner or with adequate compliance,
it could result in material misstatements in our consolidated financial statements, failure to meet our reporting obligations on a timely
basis, increases in compliance costs, and subject us to adverse regulatory consequences, all of which may adversely affect investor confidence
and the value of our common stock.
As discussed below in Part
II, Item 9A, Controls and Procedures, our management identified material weaknesses in implementation of segregation of
duties and establishment of clearly defined roles within our finance and accounting functions. Moreover, management concluded that its
internal control over financial reporting was not effective as of December 31, 2025, due to the material weaknesses. The material weaknesses
did not result in any material misstatements to our consolidated financial statements or any changes to previously filed financial statements,
and management has concluded that our financial statements and other financial information included in this Annual Report, and other periodic
filings, fairly present our financial condition, results of operations, and cash flows for the periods in accordance with accounting principles
generally accepted in the United States (U.S. GAAP).
We are committed to remediating
the material weaknesses described above and continuing remediation efforts during 2026. We intend to initiate and implement several remediation
measures including, but not limited to clearly define roles and responsibilities. As part of its remediation measures, to date, we have
investigated additional procedures we can implement for segregation. While our efforts are ongoing, we plan to continue to take additional
steps to remediate the material weaknesses, improve our financial reporting systems, and implement new policies, procedures, and controls;
however, we cannot guarantee those measures will prevent or detect material weaknesses in the future. If we fail to remediate the material
weaknesses or any future deficiencies, or fail to otherwise maintain the adequacy of our internal controls, that could result in a restatement
of our financial statements for prior periods, a decline in the market price of our common stock, one or more investigations or enforcement
actions by state or federal regulatory agencies, stockholder lawsuits, or other adverse actions requiring us to incur defense costs or
pay fines, settlements, or judgments.
****
**Legal and Regulatory Risks**
****
**Our products are subject to government regulation,
both in the UnitedStates and abroad, which could increase our costs significantly and limit or prevent the sale of our products.**
The manufacture, packaging,
labeling, advertising, promotion, distribution and sale of our products are subject to regulation by numerous national and local governmental
agencies in the UnitedStates and other countries. The primary regulatory bodies in the UnitedStates are the FDA and FTC, and
we are also subject to similar regulatory bodies in all the countries in which we do business. Failure to comply with regulatory requirements
may result in various types of penalties or fines. These include injunctions, product withdrawals, recalls, product seizures, fines and
criminal prosecutions. Individual U.S.states also regulate nutritional supplements. A state may seek to interpret claims or products
presumptively valid under federal law as illegal under that states regulations. For example, in February2015, the NewYork
Attorney General issued cease and desist letters to several national retailers regarding certain herbal supplements, and since that time
both the NewYork Attorney General and other states Attorneys General have engaged in inquiries regarding the manufacture
and sale of various supplements, and pursuant to such inquiries could seek to take actions against industry participants or amend applicable
regulations in their state. In markets outside the UnitedStates, we are usually required to obtain approvals, licenses, or certifications
from a countrys ministry of health or comparable agency, as well as labeling and packaging regulations, all of which vary from
country to country. Approvals or licensing may be conditioned on reformulation of products or may be unavailable with respect to certain
products or product ingredients. Any of these government agencies, as well as legislative bodies, can change existing regulations, or
impose new ones, or could take aggressive measures, causing or contributing to a variety of negative consequences, including:
| 
| 
| 
requirements for the reformulation of certain or all products to meet new standards; | |
| 
| 
| 
the recall or discontinuance of certain or all products; | |
21
| 
| 
| 
additional record keeping; | |
| 
| 
| 
expanded documentation of the properties of certain or all products; | |
| 
| 
| 
expanded or different labeling; | |
| 
| 
| 
adverse event tracking and reporting; and | |
| 
| 
| 
additional scientific substantiation. | |
Any or all of these requirements
could have a material adverse effect on us. There can be no assurance that the regulatory environment in which we operate will not change
or that such regulatory environment, or any specific action taken against us, will not result in a material adverse effect on us.
****
**Congress and/or regulatory agencies may
impose additional laws or regulations or change current laws or regulations, and state attorneys general may increase enforcement of
existing or new laws, and compliance with new or changed governmental regulations, or any state attorney proceeding, could increase our
costs significantly and materially and adversely affect our business, financial condition, results of operations and cash flows.**
From time to time, Congress,
the FDA, the FTC, or other federal, state, local or foreign legislative and regulatory authorities may impose additional laws or regulations
that apply to us, repeal laws or regulations that we consider favorable to us or impose more stringent interpretations of current laws
or regulations. We are not able to predict the nature of such future laws, regulations, repeals or interpretations or to predict the effect
that additional governmental regulation, when and if it occurs, would have on our business in the future. Those developments could require
reformulation of certain products to meet new standards, recalls or discontinuance of certain products (including products that we sell)
not able to be reformulated, additional record-keepingrequirements, increased documentation of the properties of certain products,
additional or different labeling, additional scientific substantiation, adverse event reporting or other new requirements. For example,
in recentyears, the FDA has issued warning letters to several cosmetic companies alleging improper claims regarding their cosmetic
products. If the FDA determines that we have disseminated inappropriate drug claims for our products intended to be sold as cosmetics,
we could receive a warning or untitled letter, be required to modify our product claims or take other actions to satisfy the FDA.Any
developments of this nature could increase our costs significantly and could have a material adverse effect on our business, financial
condition, results of operations and cash flows.
****
**Our failure to comply with regulations could
result in substantial monetary penalties and could adversely affect our operating results.**
The marketing and labeling
of any food product in recentyears has brought increased risk that consumers will bring class action lawsuits and that the FTC and/or
state attorneys general will bring legal action concerning the truth and accuracy of the marketing and labeling of the product, seek removal
of a product from the marketplace, and/or impose fines and penalties. Products that we sell carry express or implied statements relating
to the ingredients or health and wellness related attributes of our products. For example, in May2017, we were one of 45 brands
that were warned by the FTC regarding influencer promotion of products on Instagram. The FTC warned the companies and influencers that
any sponsored posts for a product must use clear language indicating that the post is a paid sponsorship. The lack of regulatory definition
for many label statements has contributed to legal challenges against many supplements companies, and plaintiffs have commenced legal
actions against several nutritional supplement companies, asserting false, misleading and deceptive advertising and labeling claims. As
a result of such legal or regulatory challenges, consumers may avoid purchasing products from us or seek alternatives, even if the basis
for the claim is unfounded.
22
The FTC has instituted numerous
enforcement actions against dietary supplement companies for failure to have adequate substantiation for claims made in advertising or
for the use of false or misleading advertising claims. Failure by us to comply with applicable regulations could result in substantial
monetary penalties, which could have a material adverse effect on our financial condition, results of operations or cash flows.
Even when unmerited, class claims, action by the FTC or state attorneys
general enforcement actions can be expensive to defend and adversely affect our reputation with existing and potential customers and consumers
and our corporate and brand image, which could have a material and adverse effect on our business, financial condition, results of operations
or cash flows. The number of private consumer class actions relating to false or deceptive advertising against nutritional supplement
companies has increased in recentyears. In addition, the FDA has aggressively enforced its regulations with respect to different
types of product claims that may or may not be made for food products. These events could interrupt the marketing and sales of our products,
severely damage our brand reputation and public image, increase our legal expenses, result in product recalls or litigation, and impede
our ability to deliver our products in sufficient quantities or quality, which could result in a material adverse effect on our business,
financial condition, results of operations and cash flows.
****
**We may experience product liability claims
and litigation to prosecute such claims, and although we maintain product liability insurance, which we believe to be adequate for our
needs, there can be no assurance that our insurance coverage will be adequate or that we will be able to obtain adequate insurance coverage
in the future. In addition, we may be subject to consumer fraud claims, including consumer class action claims regarding product labeling
and advertising, and litigation to prosecute such claims; these claims are generally not covered by insurance.**
We could face financial liability
from product liability claims if the use of our products results in significant loss or injury. We can make no assurances that we will
not be exposed to any future product liability claims. Such claims may include claims that our products contain contaminants or that we
fail to provide or provide inadequate warnings concerning side effects or interactions of our products with other substances. Such claims
may result in substantial settlement amounts or judgments against us, and may also require us to incur additional costs to change the
packaging of our products to include adequate warning language or subject our products to additional testing. A product liability claim,
regardless of its merit or ultimate outcome, could result in:
| 
| 
| 
injury to our reputation; | |
| 
| 
| 
decreased demand for our products; | |
| 
| 
| 
diversion of managements attention; | |
| 
| 
| 
a change in the design, manufacturing process or the indications for which our marketed products may be used; | |
| 
| 
| 
loss of revenue; and | |
| 
| 
| 
an inability to commercialize product candidates. | |
In addition, consumer fraud
claims, including consumer class action claims regarding product labeling and advertising, are increasingly common as to food and dietary
supplement products. If we face such claims, we may be forced to defend the action in the applicable courts. If such claims are found
to be correct, this would have a material adverse effect on us and our reputation.
23
We carry insurance coverage
in the types and amounts that we consider reasonably adequate to cover the risks we face from product liability claims. If insurance coverage
is inadequate or unavailable or premium costs continue to rise, we may face additional claims not covered by insurance, and claims that
exceed coverage limits or that are not covered could have a material adverse effect on us. Moreover, liability claims arising from a serious
adverse event may in addition to increasing our costs through higher insurance premiums and deductibles, make it more difficult to secure
adequate insurance coverage in the future. Because insurance is generally hard to obtain for such claims, these could have a material
adverse effect on us.
****
**We may experience Lanham Act claims by competitors,
and litigation to prosecute such claims.**
The Lanham Act empowers competitors
to file suit regarding any promotional statements that the competitor believes to be false or misleading. If a competitor prevails, it
could obtain monetary damages, including potentially treble damages and attorneys fees. A court can also order corrective advertising,
or even a product recall if the offending claims are found on the products packaging and labeling. If we experience a Lanham Act
claim filed against us, this could have a material adverse effect on us and on our products reputation.
****
**If we fail to protect the integrity and
security ofcustomer-relatedand other confidential information, we could be exposed to litigation, increased costs and reputational
damage, and our business, results of operations, cash flows and financial condition could be materially and adversely affected.**
The use of individually identifiable
data by us, our customers, and others is regulated at the state, federal and international levels. Privacy and information security laws
and regulations change from time to time, and there may not always be clear guidance from the respective governments and regulators regarding
the interpretation of these laws and regulations, which may create the risk of an inadvertent violation. In addition, the increasing costs
of compliance with those laws and regulations and related technology investments could materially and adversely affect our business, results
of operations and cash flows. Additionally, the success of our e-commerceoperations depends upon the secure transmission of confidential
information over public networks, including the use of cashless payments, and we use computers in substantially all other aspects of our
business operations. Such uses give rise to cybersecurity risks, including security breach, espionage, system disruption, theft and inadvertent
release of information. While we have taken significant steps to protect customers personal information, consumer preferences and
credit card information, and other confidential information, including our employees private information and financial and strategic
data about the Company and our business partners, our suppliers or others may undermine our security measures. As a result, unauthorized
parties may obtain access to our data systems and misappropriate confidential data. Furthermore, because the methods used to obtain unauthorized
access change frequently and may not be immediately detected, we may be unable to anticipate these methods or implement preventative measures,
and our incident response efforts may not be entirely effective. Any preventative measures we implement may have the potential to negatively
affect our relations with our customers or decrease activity on our websites or apps by making them less user-friendly. If our data security
is compromised, it could have a material adverse effect on our reputation, results of operations, cash flows and financial condition,
materially increase the costs we incur to protect against those events in the future and subject us to additional legal risk and a competitive
disadvantage and damage to our brand reputation. In addition, our customers could lose confidence in our ability to protect their personal
information, which could cause them to stop using our websites or apps. We are reliant on third-partyelectronic payment systems
and platforms, such as PayPal, Stripe, Amazon Pay, Afterpay, Tik-Tok and Shopify Payments, not only to protect the security of the information
stored, but also to appropriately track and record data. Any failures or inadequacies in these third-partysystems, even if unrelated
to our business, could result in significant liability, could materially and adversely affect our reputation and business and could cause
government agencies to enact additional regulatory requirements or to modify their enforcement or investigation activities.
****
24
****
**Changes in accounting standards and subjective
assumptions, estimates and judgments by management related to complex accounting matters could significantly affect our financial results.**
U.S.GAAP and related
pronouncements, implementation guidelines and interpretations with regard to a wide variety of matters that are relevant to our business,
such as, but not limited to, revenue recognition, stock-basedcompensation, trade promotions, and income taxes are highly complex
and involve many subjective assumptions, estimates and judgments by our management. Changes to these rules or their interpretation or
changes in underlying assumptions, estimates or judgments by our management could significantly change our reported results.
****
**Risks Related to Ownership of Our Common Stock**
****
**There is a limited
trading market for the Companys common stock; it may be difficult to sell shares.**
The trading volume in our
common stock has been relatively limited. Even if a more active market develops, there can be no assurance that a more active and liquid
trading market for the common stock will exist in the future. Consequently, shareholders may not be able to sell a substantial number
of shares for the same price at which shareholders could sell a smaller number of shares. In addition, we cannot predict the effect, if
any, that future sales of its common stock in the market, or the availability of shares of common stock for sale in the market, will have
on the market price of our common stock. Sales of substantial amounts of common stock in the market, or the potential for large amounts
of sales in the market, could cause the price of our common stock to decline, or reduce our ability to expand our business by using our
common stock as consideration in an acquisition. The lack of liquidity of the investment in the common shares should be carefully considered
when making an investment decision.
**The price of our common stock may be volatile,
and you may be unable to resell your shares at or above the price paid.**
The trading price of our
common stock may fluctuate substantially. The market price of our common stock may fluctuate higher or lower, depending on many factors,
some of which are beyond our control and may not be related to our operating performance. These fluctuations could cause you to lose all
or part of your investment in our common stock. Factors that could cause fluctuations in the trading price of our common stock include
the following:
| 
| 
| 
actual or anticipated fluctuations in our financial condition and operating results; | |
| 
| 
| 
actual or anticipated changes in our growth rate relative to our competitors; | |
| 
| 
| 
commercial success and market acceptance of our products; | |
| 
| 
| 
success of our competitors in developing or commercializing products; | |
| 
| 
| 
ability to commercialize or obtain regulatory approvals for our product, or delays in commercializing or obtaining regulatory approvals; | |
| 
| 
| 
strategic transactions undertaken by us; | |
| 
| 
| 
additions or departures of key personnel; | |
| 
| 
| 
product liability claims; | |
| 
| 
| 
prevailing economic conditions; | |
| 
| 
| 
disputes concerning our intellectual property or other proprietary rights; | |
| 
| 
| 
FDA or other U.S.or foreign regulatory actions affecting us or our industry; | |
| 
| 
| 
sales of our common stock by our officers, directors or significant stockholders; | |
25
| 
| 
| 
future sales or issuances of equity or debt securities by us; | |
| 
| 
| 
business disruptions caused by earthquakes, fires or other natural disasters; | |
| 
| 
| 
issuance of new or changed securities analysts reports or recommendations regarding us; | |
| 
| 
| 
changes in our capital structure, such as future issuances of debt or equity securities; | |
| 
| 
| 
short sales, hedging and other derivative transactions involving our capital stock; and | |
| 
| 
| 
general economic and geopolitical conditions. | |
In addition, if the market
for stocks in our industry or the stock market, in general, experience a loss of investor confidence, the trading price of our common
stock could decline for reasons unrelated to our business, results of operations, or financial condition. The trading price of our common
stock might also decline in reaction to events that affect other companies in our industry even if these events do not directly affect
us. In the past, following periods of volatility in the market price of a companys securities, securities class action litigation
has often been brought against that company. If our stock price is volatile, we may become the target of securities litigation. Securities
litigation could result in substantial costs and divert our managements attention and resources from our business. This could have
a material adverse effect on our business, results of operations, cash flows and financial condition.
****
**You may be diluted by future issuances of
common stock in connection with our incentive plans, acquisitions or otherwise; future sales of such shares in the public market, or the
expectations that such sales may occur, could lower our stock price.**
Our certificate of incorporation
authorizes us to issue shares of our common stock and options, rights, warrants and appreciation rights relating to our common stock for
the consideration and on the terms and conditions established by our Board of Directors (the Board) in its sole discretion.
We could issue a significant number of shares of common stock in the future in connection with investments or acquisitions. Any of these
issuances could dilute our existing stockholders, and such dilution could be significant. Moreover, such dilution could have a material
adverse effect on the market price for the shares of our common stock.
****
**We do not anticipate paying any cash dividends
on our common stock in the foreseeable future.**
We currently intend to retain
our future earnings, if any, for the foreseeable future, to repay indebtedness and to fund the development and growth of our business.
We do not intend to pay any dividends to holders of our common stock in the foreseeable future. Any decision to declare and pay dividends
in the future will be made at the discretion of our Board considering various factors, including our business, operating results and financial
condition, current and anticipated cash needs, plans for expansion, any legal or contractual limitations on our ability to pay dividends
under our loan agreements or otherwise. As a result, if our Board does not declare and pay dividends, the capital appreciation in the
price of our common stock, if any, will be your only source of gain on an investment in our common stock, and you may have to sell some
or all of your common stock to generate cash flow from your investment.
****
**If securities or industry analysts do not
publish research or reports about our business, or if they downgrade their recommendations regarding our common stock, its trading price
and volume could decline.**
We expect the trading market
for our common stock to be influenced by the research and reports that industry or securities analysts publish about us, our business
or our industry. As a new public company, we do not currently have and may never obtain research coverage by securities and industry analysts.
If no securities or industry analysts commence coverage of our company, the trading price for our stock may be negatively impacted. If
we obtain securities or industry analyst coverage and if one or more of these analysts cease coverage of our company or fail to publish
reports on us regularly, we could lose visibility in the financial markets, which in turn could cause our stock price or trading volume
to decline and our common stock to be less liquid. Moreover, if one or more of the analysts who cover us downgrades our stock or publishes
inaccurate or unfavorable research about our business, or if our results of operations do not meet their expectations, our stock price
could decline.
****
26
****
**The requirements of being a public company
may strain our resources, divert managements attention and affect our ability to attract and retain executive management and qualified
board members.**
As a public company, we are
subject to the reporting requirements of the ExchangeAct, as amended, the Sarbanes-OxleyAct, the Dodd-FrankAct, and
other applicable securities rules and regulations. Compliance with these rules and regulations involves significant legal and financial
compliance costs, may make some activities more difficult, time-consumingor costly and may increase demand on our systems and resources.
The ExchangeAct requires, among other things, that we file annual, quarterly and current reports with respect to our business and
operating results. The Sarbanes-OxleyAct requires, among other things, that we maintain effective disclosure controls and procedures
and internal control over financial reporting. In order to maintain and, if required, improve our disclosure controls and procedures and
internal control over financial reporting to meet this standard, significant resources and management oversight may be required. As a
result, managements attention may be diverted from other business concerns, which could adversely affect our business and operating
results. We may need to hire more employees in the future or engage outside consultants, which will increase our costs and expenses.
In addition, changing laws,
regulations and standards relating to corporate governance and public disclosure are creating uncertainty for public companies, increasing
legal and financial compliance costs and making some activities more time consuming. These laws, regulations and standards are subject
to varying interpretations, in many cases due to their lack of specificity, and, as a result, their application in practice may evolve
over time as new guidance is provided by regulatory and governing bodies. This could result in continuing uncertainty regarding compliance
matters and higher costs necessitated by ongoing revisions to disclosure and governance practices. We intend to invest resources to comply
with evolving laws, regulations and standards, and this investment may result in increased general and administrative expenses and a diversion
of managements time and attention from revenue-generatingactivities to compliance activities. If our efforts to comply with
new laws, regulations and standards differ from the activities intended by regulatory or governing bodies due to ambiguities related to
their application and practice, regulatory authorities may initiate legal proceedings against us, and our business may be adversely affected.
****
**We may be subject to additional regulatory
burdens resulting from our recent public listing.**
We are working with our legal,
accounting and financial advisors to identify those areas in which changes should be made to our financial management control systems
to manage our obligations as a newly public company listed on Nasdaq. These areas include corporate governance, corporate controls, disclosure
controls and procedures and financial reporting and accounting systems. We have made, and will continue to make, changes in these and
other areas, including our internal controls over financial reporting. In addition, compliance with reporting and other requirements applicable
to public companies listed on Nasdaq will create additional costs for us and will require the time and attention of management. We cannot
predict the amount of the additional costs that we might incur, the timing of such costs or the impact that managements attention
to these matters will have on our business.
****
**The existence of indemnification rights
held by our directors, officers and employees may result in substantial expenses.**
Our articles of incorporation
allow for us to, and our amended and restated bylaws provide that we are obligated to, indemnify each of our directors or officers to
the fullest extent authorized by Nevada law and, subject to certain conditions, advance the expenses incurred by any director or officer
in defending any action, suit or proceeding prior to its final disposition. Those indemnification obligations could expose us to substantial
expenditures to cover the cost of settlement or damage awards against our directors or officers, which we may be unable to afford. Further,
those provisions and resulting costs may discourage us or our stockholders from bringing a lawsuit against any of our current or former
directors or officers for breaches of their fiduciary duties, even if such actions might otherwise benefit our stockholders.
****
27
**Anti-takeovereffects of certain provisions
of Nevada state law hinder a potential takeover of us.**
Though not now, we may be
or in the future we may become subject to Nevadas control share law. A corporation is subject to Nevadas control share law
if it has more than 200 stockholders, at least 100 of whom are stockholders of record and residents of Nevada, and it does business in
Nevada or through an affiliated corporation. The law focuses on the acquisition of a controlling interest, which means the
ownership of outstanding voting shares sufficient, but for the control share law, to enable the acquiring person to exercise the following
proportions of the voting power of the corporation in the election of directors: (i)one-fifthor more but less than one-third;
(ii)one-thirdor more but less than a majority; or (iii)a majority or more. The ability to exercise such voting power
may be direct or indirect, as well as individual or in association with others.
The effect of the control
share law is that the acquiring person, and those acting in association with it, obtains only such voting rights in the control shares
as are conferred by a resolution of the stockholders of the corporation, approved at a special or annual meeting of stockholders. The
control share law contemplates that voting rights will be considered only once by the other stockholders. Thus, there is no authority
to strip voting rights from the control shares of an acquiring person once those rights have been approved. If the stockholders do not
grant voting rights to the control shares acquired by an acquiring person, those shares do not become permanent non-votingshares.
The acquiring person is free to sell its shares to others. If the buyers of those shares themselves do not acquire a controlling interest,
their shares do not become governed by the control share law.
If control shares are accorded
full voting rights and the acquiring person has acquired control shares with a majority or more of the voting power, any stockholder of
record, other than an acquiring person, who has not voted in favor of approval of voting rights is entitled to demand fair value for the
redemption of such stockholders shares.
Nevadas control share
law may have the effect of discouraging takeovers of the corporation.
In addition to the control
share law, Nevada has a business combination law, which prohibits certain business combinations between Nevada corporations and interested
stockholders for twoyears after the interested stockholder first becomes an interested stockholder,
unless the corporations board of directors approves the combination in advance or thereafter by both the board of directors and
60% of the disinterested stockholders. For purposes of Nevada law, an interested stockholder is any person who is (i)the
beneficial owner, directly or indirectly, of 10% or more of the voting power of the outstanding voting shares of the corporation, or (ii)an
affiliate or associate of the corporation and at any time within the two previousyears was the beneficial owner, directly or indirectly,
of 10% or more of the voting power of the then outstanding shares of the corporation. The definition of the term business combination
is sufficiently broad to cover virtually any kind of transaction that would allow a potential acquirer to use the corporations
assets to finance the acquisition or otherwise to benefit its own interests rather than the interests of the corporation and its other
stockholders.
The effect of Nevadas
business combination law is to potentially discourage parties interested in taking control of us from doing so if it cannot obtain the
approval of our board of directors.
****
**We may experience fluctuations in our tax
obligations and effective tax rate, which could materially and adversely affect our results of operations.**
We are subject to U.S.federal
and state income taxes and taxes in certain other non-U.S.jurisdictions. Tax laws, regulations and administrative practices in various
jurisdictions may be subject to significant change, with or without advance notice, due to economic, political and other conditions, and
significant judgment is required in evaluating and estimating our provision and accruals for these taxes. There are many transactions
that occur during the ordinary course of business for which the ultimate tax determination is uncertain. Our effective tax rates could
be affected by numerous factors, such as changes in tax, accounting and other laws, regulations, administrative practices, principles
and interpretations, the mix and level of earnings in a given taxing jurisdiction or our ownership or capital structures. For example,
the UnitedStates government may enact significant changes to the taxation of business entities including, among others, an increase
in the corporate income tax rate, an increase in the tax rate applicable to certain income earned overseas and elimination of certain
exemptions, and the imposition of minimum taxes or surtaxes on certain types of income. No specific UnitedStates tax legislation
has been proposed at this time and the likelihood of these changes being enacted or implemented is unclear. We are currently unable to
predict whether such changes will occur and, if so, the ultimate impact on our business. We urge investors to consult with their legal
and tax advisers regarding implications of potential changes in U.S.tax laws on an investment in our common stock.
****
28
****
**Item 1B. Unresolved Staff Comments**
****
**None.**
****
**Item 1C. Cybersecurity**
****
**Risk Management and Strategy**
****
We depend on software applications,
information technology systems, computing infrastructure and cloud service providers to operate our business. Certain of these systems
are managed, hosted, provided or used by third parties, to assist in conducting our business and which have their own cybersecurity measures
in place. We implement generally applicable industry standards and best practices processes for the assessment, identification, and management
of material risks from cybersecurity threats to our information technology systems.
We have an Information Technology
IT professional who oversees our information security policies and procedures. Our IT department maintains a cyber incident
reporting and response process and provides management notifications based on the seriousness of any incident. Our information security
policies and procedures are required to be reviewed on a regular basis.
We have not experienced a
cybersecurity incident that resulted in a material adverse impact to our business or operations; however, there can be no guarantee that
we will not experience such an incident in the future.For a description of the risks from cybersecurity threats that may materially
affect our Company and how they may do so, please see Risk Factors included inPart I, Item 1Aof this Annual
Report.
**Cybersecurity Governance.**Our
Audit Committee has primary responsibility for overseeing our risk-management program relating to cybersecurity, although ourBoard
participates in periodic reviews and discussion dedicated to cyber risks, threats, and protections.
**Item 2. Properties**
The following table describes
our principal properties leased as of the date of this Annual Report.
| 
Purpose | 
| 
Location | 
| 
Square Footage | |
| 
Office(1) | 
| 
Halifax, NS | 
| 
8,500 | |
| 
(1) | 
Monthly rental payments are $19,608 Canadian Dollars per month on a month-to-monthbasis. | |
****
**Item 3. Legal Proceedings**
From time to time, we are
involved in various litigation matters arising in the ordinary course of our business. We do not believe that any of these matters, individually
or in the aggregate, are currently material to us. See the sections titled *Business Legal Proceedings* and *Note 13 
Commitments and Contingencies* *Litigation* of the Notes to the Consolidated Financial Statements contained in this Annual
Report for information about certain legal proceedings.
****
**Item 4. Mine Safety Disclosures**
Not applicable.
****
29
****
**PART II**
****
**Item 5. Market for Registrants Common
Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities**
**
*Market Information*
Our common stock is listed
on the Nasdaq Capital Market under the symbol SNYR.
**
*Holders*
As of March 27, 2026, there
were 69holders of record of our common stock. A substantially greater number of holders are street name or beneficial
holders, whose shares of record are held by banks, brokers, and other financial institutions.
**
*Dividends*
Since our inception, we have
not paid any dividends on our common stock, and we currently expect that, for the foreseeable future, all earnings, if any, will be retained
for use in the development and operation of our business. In the future, our Board may decide, at its discretion, whether dividends may
be declared and paid to holders of our common stock.
**
*Securities Authorized
for Issuance under Equity Compensation Plans*
The information required
by Item 5 of Form 10-K regarding equity compensation plans is incorporated herein by reference to Item 12 of Part III of this Annual Report.
**
*Unregistered Sales
of Equity Securities*
None.
****
**Item 6. [Reserved]**
****
**Item 7. Managements Discussion and Analysis
of Financial Condition and Results of Operations**
**
*The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with the consolidated
financial statements and the notes thereto contained elsewhere in this Annual Report. Certain information contained in the discussion
and analysis set forth below includes forward-looking statements that involve risks and uncertainties. Our actual results may differ significantly
from the results, expectations and plans discussed in these forward-looking statements.*
**Overview**
We are a provider of consumer
health care, beauty, and lifestyle products. Our current brand portfolio consists of two core brands: FOCUSfactor, a clinically-tested
brain health supplement (this study was performed independently and is not related to any FDA-approved IND application) that has been
shown to improve memory, concentration and focus and Flat Tummy, a lifestyle brand that provides a suite of nutritional products to help
women achieve their weight management goals.
Our managements discussion
and analysis of our financial condition and results of operations are based on our current business and should be read in conjunction
with our consolidated financial statements and accompanying notes thereto included elsewhere in this Annual Report. Key factors affecting
our results of operations include revenues, cost of revenue, operating expenses and income and taxation.
30
**Non-GAAP Financial Measures**
We currently focus on EBITDA
to evaluate our business relationships and our resulting operating performance and financial position. EBITDA is defined as net income
plus interest expense, income tax expense, depreciation and amortization.
We believe that EBITDA, viewed
in addition to, and not in lieu of, our reported results in accordance with U.S.GAAP, provides useful information to investors.
| 
| | 
YearEnded December31, 2025 | | | 
YearEnded December31, 2024 | | |
| 
Net income (loss) | | 
$ | (12,341,208 | ) | | 
$ | 2,124,976 | | |
| 
Interest income | | 
| (15,065 | ) | | 
| (1,523 | ) | |
| 
Interest expense | | 
| 5,919,742 | | | 
| 4,105,198 | | |
| 
Taxes | | 
| 117,471 | | | 
| 102,085 | | |
| 
Depreciation and amortization | | 
| 133,334 | | | 
| 133,334 | | |
| 
EBITDA | | 
$ | (6,185,726 | ) | | 
$ | 6,464,070 | | |
EBITDA is considered a non-GAAP
financial measure. EBITDA represents earnings before interest, taxes, depreciation and amortization. Our definition of EBITDA might not
be comparable to similarly titled measures reported by other companies.
****
**Results of Operations for theYears Ended
December31, 2025 and December31, 2024**
During both 2025 and 2024,
we focused on developing our currently owned brands into new markets and by product extensions.
**
*Revenue*
For the year ended December31,
2025, we had revenues of $30,380,809 from sales of our products, as compared to revenue of $34,834,243 for the year ended December31,
2024. This is comprised of the following categories:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Nutraceuticals | | 
$ | 29,731,490 | | | 
$ | 33,392,094 | | |
| 
Beverages | | 
| 631,332 | | | 
| 1,425,239 | | |
| 
Consumer Goods | | 
| 17,987 | | | 
| 16,910 | | |
| 
| | 
$ | 30,380,809 | | | 
$ | 34,834,243 | | |
The decrease in our
Nutraceutical category was due to a shift in management focus on developing new products for the Beverages category and an overall
decrease in sales. The decrease in our Beverage category was due to limited test during 2024 in Canada.
During first and second quarter
of 2025, we licensed our FOCUSfactor and Flat Tummy intellectual property for $2,900,000 and we recognized revenue for the license fee
at that time. During fourth quarter of 2025, due to the instability in the regions the licensee was expanding to, the entity canceled
its license with the Company resulting in a reversal of the revenue of the same $2,900,000.
**
31
**
*Cost of Sales*
For the year ended December31,
2025, our cost of sales was $10,077,992. Our cost of sales for the year ended December31, 2024 was $11,191,224. The decrease in
cost of sales was primarily due to lower revenue.
**
*Gross Profit*
Gross profit was $20,302,817,
or 67% of revenue for the year ended December31, 2025, as compared to gross profit of $23,643,019 or 68% of revenue for the same
period in 2024, a decrease of $3,340,202 or 14%. The decrease in gross profit related to lower revenue.
**
*Operating Expenses*
Selling and Marketing Expenses
For the year ended December31, 2025, our selling and marketing
expenses were $13,137,779 as compared to $12,991,431 for the year ended December31, 2024. The increase is related to the mix of
advertising utilized.
General and Administrative Expenses
For the year ended December31,
2025, our general and administrative expenses were $8,829,803. For the year ended December31, 2024, our general and administrative
expenses were $4,717,006. The increase is largely due to an increase in professional fees, legal expense, board of directors expense,
the write off of prepaid media credits carried over from 2024 and the increased overhead as we build the beverage division.
Reserve for Bad Debts
For the year ended December31,
2025, our reserve for bad debts was $6,660,650 compared to $0 for the year ended December 31, 2024. The increase is due to the write off
of a related party loan receivable of $4,403,804, a write off of uncollectible other receivables of $1,654,249, a write off of uncollectible
accounts receivable of $225,018 and recognizing an allowance for doubtful accounts of $377,579. 
Depreciation and Amortization Expenses
For both the years ended
December31, 2025 and 2024, our depreciation and amortization expenses were $133,334.
**
*Other Income and Expenses*
For theyears ended
December31, 2025 and December31, 2024, we had other (income) and expense items of the following:
| 
| | 
Yearended December31, 2025 | | | 
Yearended December31, 2024 | | |
| 
Other income | | 
$ | - | | | 
$ | (510,534 | ) | |
| 
Interest income | | 
| (15,065 | ) | | 
| (1,523 | ) | |
| 
Interest expense | | 
| 5,919,742 | | | 
| 4,105,198 | | |
| 
Gain on settlement of notes payable | | 
| (2,154,522 | ) | | 
| - | | |
| 
Remeasurement (gain) loss on translation of foreign subsidiary | | 
| 14,833 | | | 
| (18,954 | ) | |
| 
Total | | 
$ | 3,764,988 | | | 
$ | 3,574,187 | | |
The decrease in other income
in 2025 was related to Employee Retention Credits and an insurance claim on stolen goods from 2024 that did not repeat. The increase in
interest expense in 2025 was primarily due to an advance taken, shares issued related to the modification of notes payable and the amortization
of original debt discount on the May 2025 loan. The gain on settlement of notes payable relates to discounts negotiated on loan payoffs
during 2025.
32
*Income tax expense*
For the year ended December31,
2025, we incurred income tax expense of $117,471. For the year ended December31, 2024 we incurred income tax expense of $102,085.
**
*Net Income (Loss)*
For the year ended December31,
2025, our net loss was $12,341,208. For the year ended December31, 2024 our net income was $2,124,976. This decrease was due to
lower revenue, higher expenses, the write off of other receivables and the write off of the loan receivable.
**Liquidity and Capital Resources**
**
*Overview*
As of December 31, 2025,
we had $2,622,313 cash and cash equivalents and restricted cash of $100,000 which is held for credit card collateral.
In connection with preparing
consolidated financial statements for the year ended December 31, 2025, management evaluated whether there were conditions and events,
considered in the aggregate, that raised substantial doubt about the Companys ability to continue as a going concern within one
year from the date that the consolidated financial statements are issued.
The Company considered the
following:
| 
| 
| 
At December 31, 2025, the Company had an accumulated deficit of $56,441,021. | |
| 
| 
| 
At December 31, 2025, the Company had a decrease in revenue of
$4,453,434. | |
| 
| 
| 
At December 31, 2025, the Company had a decrease in net income of $14,466,184. | |
| 
| 
| 
During the year ended December 31, 2025, the Company used $2,585,022 in operating activities. | |
Ordinarily, conditions or
events that raise substantial doubt about an entitys ability to continue as a going concern relate to the entitys ability
to meet its obligations as they become due.
The Company evaluated its
ability to meet its obligations as they become due within one year from the date that the consolidated financial statements are issued
by considering the following:
| 
| 
| 
At December 31, 2025, the Company had a working capital surplus of $1,778,308. | |
| 
| 
| 
During 2025, the Company raised additional capital of $3.7 million through sale of its common stock. | |
| 
| 
| 
The Company has restructured its debt agreements in 2025 which extends the terms into 2029. | |
| 
| 
| 
The Company entered into a second amendment with its current lender during 2026 which adjusts various covenants and payment terms. | |
| 
| 
| 
The Company has laid off 13 employees in order to right size its overhead expenses. | |
| 
| The Company has established an at-the-market (ATM)
equity offering program pursuant to which we may issue and sell shares of our common stock from time to time, subject to market conditions
and other factors. | 
|
Management concluded that the above factors alleviate
doubts about the Companys ability to generate enough cash from operations and other available sources to satisfy its obligations
for the next twelve months from the issuance date.**
33
*Short- and Long-Term Borrowings*
On May 30, 2025, we entered
into a term credit loan agreement of $17,500,000 with ACP Agency, LLC. We received $15,000,000 in May 2025 on the initial draw and $2,500,000
in June 2025 on a delayed draw. The proceeds of the loan were used to repay existing debt, including the payoff of the Companys
indebtedness to Knight Therapeutics. We recorded $2,385,954 as original debt discount and is being amortized to interest expense over
the term of the loan. We recognized $360,511 as amortization during the year ended December 31, 2025. The unamortized balance amounts
to $2,025,443 at December 31, 2025. The note bears interest at Term SOFR rate, plus 8.5%, currently 12.5% and matures on May 31, 2029.
We recognized total interest expense of $1,326,732 as of December 31, 2025. The outstanding loan balance at December 31, 2025 was $17,500,000
(See Note 11).
We previously had secured
indebtedness with Knight Therapeutics (Barbados) Inc. and related arrangements. During 2025, this indebtedness was repaid in full in connection
with the Companys refinancing transactions, including the ACP term loan described above. For additional information regarding our
prior Knight indebtedness and the related repayment, see the notes to our consolidated financial statements.
On February10, 2022,
we entered into a promissory note for $2,000,000 with an individual which was to be repaid with subsequent financing. On March31,
2024, we entered into a Modification Agreement in relation to this loan. Effective March31, 2024, the interest rate is 12%, compounded
quarterly. Cash payments of interest shall be made monthly, on the finalday of each month commencing in April2024. We are
required to make principal payments of $1,000,000 each quarter starting from March31, 2025 until December31, 2025. The remaining
principal and unpaid interest is fully due on March31, 2026. In addition, a loan renegotiation fee of $500,000 shall be earned and
payable on March31, 2026 or at such time the loan is paid in full. Upon closing of a sale transaction, as defined in the agreement,
a bonus success fee of $1,800,000 will be earned and payable. An event of default, as defined in the agreement, will trigger a default
interest rate increase by 5% to 17%. An incentive fee of a maximum of $563,092 will be paid, prorated if the loan is paid off early. There
is a cross-default clause in the agreement which states that if Knight triggers an event of default on its own loan facility, this loan
will also be under default. This Agreement consolidates this $2,000,000 loan and the $6,000,000 March8, 2022 loan as detailed below.
On March8, 2022, we
entered into Securities Purchase Agreements with debenture holders for the Senior Subordinated Debentures in the amount of $6,000,000
with an original maturity date of September8, 2022 and warrants equal to the principal amount with a term of 3years. The Senior
Subordinated Debentures were modified on June14, 2023 and consolidated with the promissory note dated February 10, 2022. The modification
included the exercise of a $1,500,000 cash payment in lieu of the exercise of warrants. Pursuant to ASC480warrants were liability
classified and we accrued the warrant liability of $1,500,000 on March8, 2022, the date of issuance. On September8, 2022,
the date of exercise of the warrants, we offset this warrant liability and added the $1,500,000 balance to the Senior Subordinated Debentures,
for a combined outstanding balance of $7,500,000. The terms of the warrants were, at the sole option of the holder, to convert the warrant
at a 25% discount in the event we consummated an IPO, a cash option whereby the holder could convert the warrants at a cash value of $1,500,000
or convert the warrants into the private entity valued by an independent third-party appraiser. On March31, 2024, we entered into
a Modification Agreement in relation to this loan, which consolidates it with the $2,000,000 February10, 2022 loan above.
We have utilized various
short-term working capital arrangements from time to time (including merchant financing and settlement-related payment arrangements) to
support liquidity and working capital needs. Substantially all of these arrangements were repaid prior to December 31, 2025. As of December
31, 2025, the primary short-term amount outstanding relates to the Cedar Advance LLC receivables purchase arrangement described below.
For additional information, see the notes to our consolidated financial statements.
On November 12, 2025, we
entered into a cash advance agreement of $3,024,000 with Cedar Advance LLC for an advancement of working capital via the sale of receivables.
We received $2,000,000 and recorded $1,024,000 as original issue discount. The loan bears a repayment rate of $84,000 per week. In conjunction
with the advance, we issued52,000shares of common stock to the consultant who facilitated the facility and thus recognized
$103,220as financing cost. We recognized total interest expense of $349,435 as of December 31, 2025. The outstanding loan balance
at December 31, 2025 was $1,658,215.
As of the date of filing
of this Annual Report, we are in compliance with the material terms, conditions and covenants applicable to our outstanding debt arrangements.
*Operating Activities*
**
For the year ended December31,
2025, we had net cash used in operating activities of $2,585,022 as compared to $4,803,390 of net cash used in operating activities for
the year ended December31, 2024. The decrease was primarily due to decreases in accounts receivable, other receivables and related
party loan receivable.
34
For 2025, net cash used in operating activities of $2,585,022 consisted
of our net loss of $12,341,208 adjusted by:
| 
Amortization of debt discount and debt issuance cost | | 
$ | 1,633,776 | | |
| 
Depreciation and amortization | | 
| 133,334 | | |
| 
Stock based compensation | | 
| 136,247 | | |
| 
Stock issued for modification of notes payable | | 
| 847,062 | | |
| 
Stock issued for services | | 
| 127,200 | | |
| 
Foreign currency transaction loss | | 
| 5,531 | | |
| 
Remeasurement gain on translation of foreign subsidiary | | 
| 14,833 | | |
| 
Bad debts | | 
| 2,256,846 | | |
| 
Bad debt, related party | | 
| 4,403,804 | | |
| 
Gain on settlement of debt | | 
| (2,154,522 | ) | |
| 
Write-off of inventory | | 
| 894,341 | | |
| 
Changes in operating assets and liabilities: | | 
| | | |
| 
Accounts receivable | | 
| 1,514,935 | | |
| 
Other receivables | | 
| 345,388 | | |
| 
Inventory | | 
| (2,915,298 | ) | |
| 
Prepaid expenses | | 
| 1,306,351 | | |
| 
Prepaid expense, related party | | 
| 202,163 | | |
| 
Income taxes payable | | 
| (84,271 | ) | |
| 
Contract liabilities | | 
| (22,726 | ) | |
| 
Accounts payable and accrued liabilities | | 
| 622,099 | | |
| 
Accounts payable, related party | | 
| 489,093 | | |
For 2024, net cash used in
operating activities of $4,803,390 consisted of our net income of $2,124,976 adjusted by:
| 
Amortization of debt issuance cost | | 
$ | 56,796 | | |
| 
Depreciation and amortization | | 
| 133,334 | | |
| 
Foreign currency transaction loss | | 
| 54,321 | | |
| 
Remeasurement gain on translation of foreign subsidiary | | 
| (18,954 | ) | |
| 
Non cash implied interest | | 
| 4,799 | | |
| 
Write-off of inventory | | 
| 125,364 | | |
| 
Stock issued for loan financing | | 
| 97,920 | | |
| 
Income from employee retention credits | | 
| (252,405 | ) | |
| 
Income from insurance on stolen goods | | 
| (258,129 | ) | |
| 
Changes in operating assets and liabilities: | | 
| | | |
| 
Accounts receivable | | 
| (3,214,943 | ) | |
| 
Other receivables | | 
| (1,489,103 | ) | |
| 
Loan receivable, related party | | 
| 84,937 | | |
| 
Inventory | | 
| 1,884,324 | | |
| 
Prepaid expenses | | 
| (1,250,023 | ) | |
| 
Prepaid expense, related party | | 
| (145,092 | ) | |
| 
Income taxes payable | | 
| 57,312 | | |
| 
Contract liabilities | | 
| 10,050 | | |
| 
Accounts payable and accrued liabilities | | 
| (2,870,633 | ) | |
| 
Accounts payable, related party | | 
| 61,759 | | |
*Investing Activities*
For theyears ended
December31, 2025 and 2024, we used net cash of $0 in investing activities.
35
*Financing Activities*
For the year ended December31,
2025, net cash provided by financing activities was $4,654,664, as compared to $4,804,086 provided by financing activities for the year
ended December31, 2024. The decrease was attributable to the issuance of common stock and proceeds from notes payable offset by
repayment on notes payable.
Financing activities during
2025:
| 
Proceeds from issuing common stock | | 
$ | 3,719,547 | | |
| 
Advances from related party | | 
| 235,000 | | |
| 
Repayments of advances to related party | | 
| (135,000 | ) | |
| 
Repayment of notes payable, shareholder | | 
| (10,000,000 | ) | |
| 
Proceeds from notes payable | | 
| 20,996,250 | | |
| 
Payment of loan financing fees | | 
| (2,024,287 | ) | |
| 
Repayment of notes payable | | 
| (8,136,846 | ) | |
Financing activities during
2024:
| 
Proceeds from issuance of common stock | | 
$ | 8,397,044 | | |
| 
Advances from related party | | 
| 3,528,003 | | |
| 
Repayments of advances to related party | | 
| (3,200,000 | ) | |
| 
Proceeds from notes payable | | 
| 1,360,000 | | |
| 
Repayment of notes payable | | 
| (5,196,461 | ) | |
| 
Repayment of notes payable, related party | | 
| (84,500 | ) | |
**Key Near-Term Initiatives**
During 2026, we intend to
organically grow our current product lines by developing and launching new products and expanding into new markets. Specifically, for
FOCUSfactor, we are working on increased distribution for our recently launched ready-to-drink beverage. Lastly, we intend to grow further
through additional strategic acquisitions and we continue to evaluate opportunities and candidates that we believe fit well with our brand
portfolio.
****
**Off-Balance Sheet Arrangements**
During the years ended December31,
2025 and 2024, we had no off-balance sheet arrangements.
****
**Inflation**
The effect of inflation on
our operating results was not significant in theyears ended December31, 2025 and 2024.
****
**Critical Accounting Policies**
Managements Discussion
and Analysis of Financial Condition and Results of Operations discusses our financial statements, which have been prepared in accordance
with accounting principles generally accepted in the UnitedStates. The preparation of these consolidated financial statements requires
management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and the related
disclosures of contingent assets and liabilities. On an on-going basis, management evaluates its estimates and judgments, including those
related to revenue recognition and allowance for doubtful accounts. Management bases its estimates and judgments on historical experience
and on various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making
judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ
from these estimates under different assumptions and conditions.
Management believes the following
critical accounting policies, among others, affect its more significant judgments and estimates used in the preparation of its consolidated
financial statements.
**
36
*Use of Estimates*
In preparing the consolidated
financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities,
and disclosure of contingent liabilities at the date of the financial statements and the reported amounts of expenses during the reporting
period. Actual results could differ from those estimates. Significant estimates included are assumptions about collection of accounts
receivable, current income taxes, deferred income taxes valuation allowance, useful life of intangible assets, impairment analysis of
intangible assets, estimates used in the fair value calculation of stock based compensation, assumptions used in Black-Scholes-Merton,
or BSM, valuation methods, such as expected volatility, risk-free interest rate and expected dividend rate, accrual of sales returns,
and accrual of legal expense. The results of any changes in accounting estimates are reflected in the financial statements in the period
in which the changes become evident. Estimates and assumptions are reviewed periodically, and the effects of revisions are reflected in
the period that they are determined to be necessary.
*Revenue recognition*
We recognize revenue in accordance
with Accounting Standards Codification (ASC) 606, Revenue from Contracts with Customers (ASC606). Revenues
are recognized when control is transferred to customers in amounts that reflect the consideration we expect to be entitled to receive
in exchange for those goods. Revenue recognition is evaluated through the following five steps: (i)identification of the contract,
or contracts, with a customer; (ii)identification of the performance obligations in the contract; (iii)determination of the
transaction price; (iv)allocation of the transaction price to the performance obligations in the contract; and (v)recognition
of revenue when or as a performance obligation is satisfied.
We recognize revenue upon
shipment from our fulfillment centers. Certain of our distributors may also perform a separate function as a co-packer on our behalf.
In such cases, ownership of and title to our products that are co-packed on our behalf by those co-packers who are also distributors,
passes to such distributors when we are notified by them that they have taken transfer or possession of the relevant portion of our finished
goods. Freight billed to customers is presented as revenues, and the related freight costs are presented in selling and marketing expense.
Cancelled orders are refunded if not already dispatched, refunds are only paid if stock is damaged in transit, discounts are only offered
with specific promotions and orders will be refilled if lost in transit. We recognize revenue for our digital products in the month the
download by the customer occurs.
We account for our IP license
revenue, which provides our customers with rights to use our IP, in accordance with ASC 606. A license may be perpetual or time limited
in its application. In accordance with ASC 606, we continue to recognize revenue from IP license at the time of delivery when the customer
accepts control of the IP, as the IP is functional without professional services, updates and technical support. We have concluded that
its IP license is distinct as the customer can benefit from the functional IP on its own. Therefore, we have determined the right to use
its IP was satisfied at a point in time (on the date the rights to the IP were granted).
All product sales were initiated
based upon the retailers purchase orders at a fixed transaction price and revenues recognized when the products were shipped to
our customers.
**
*Contract Liabilities*
Our contract liabilities
consist of advance customer payments. Contract liability results from transactions in which we have been paid for products by customers,
but for which all revenue recognition criteria have not yet been met. Once all revenue recognition criteria have been met, the contract
liabilities are recognized.
**
*Income Taxes*
We utilize FASB ASC740,
Income Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences
of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are
determined based on the difference between the tax basis of assets and liabilities and their financial reporting amounts based on enacted
tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. A valuation
allowance is recorded when it is more likely-than-not that a deferred tax asset will not be realized.
We generated a deferred tax
asset through net operating loss carry-forward. However, a valuation allowance of 100% has been established due to the uncertainty of
our realization of the net operating loss carry forward prior to its expiration.
37
NomadChoice Pty Ltd, our
wholly-owned Australian subsidiary, is subject to income taxes in the jurisdictions in which it operates. Significant judgment is required
in determining the provision for income tax. There are many transactions and calculations undertaken during the ordinary course of business
for which the ultimate tax determination is uncertain. We recognize liabilities for anticipated tax audit issues based on our current
understanding of the tax law. Where the final tax outcome of these matters is different from the carrying amounts, such differences will
impact the current and deferred tax provisions in the period in which such determination is made.
Synergy CHC Inc., our wholly-owned
Canadian subsidiary, is subject to income taxes in the jurisdictions in which it operates. Significant judgment is required in determining
the provision for income tax. There are many transactions and calculations undertaken during the ordinary course of business for which
the ultimate tax determination is uncertain. We recognize liabilities for anticipated tax audit issues based on our current understanding
of the tax law. Where the final tax outcome of these matters is different from the carrying amounts, such differences will impact the
current and deferred tax provisions in the period in which such determination is made.
Synergy CHC Mexico, our wholly-owned
Mexican subsidiary, is subject to income taxes in the jurisdictions in which it operates. Significant judgment is required in determining
the provision for income tax. There are many transactions and calculations undertaken during the ordinary course of business for which
the ultimate tax determination is uncertain. We recognize liabilities for anticipated tax audit issues based on our current understanding
of the tax law. Where the final tax outcome of these matters is different from the carrying amounts, such differences will impact the
current and deferred tax provisions in the period in which such determination is made.
*Effect of Exchange Rate on Results*
The functional currency of
one of our foreign subsidiaries (NomadChoice Pty Ltd.) is the U.S.Dollar. This foreign subsidiary maintains its records using local
currency (Australian DollarAUD). All monetary assets and liabilities of the foreign subsidiary were translated into
U.S.Dollars at period end exchange rates, non-monetary assets and liabilities of the foreign subsidiary were translated into U.S.Dollars
at transactionday exchange rates. Income and expense items related to non-monetary items were translated at exchange rates prevailing
during the transaction date and other incomes and expenses were translated using average exchange rate for the period. The resulting translation
adjustments were recorded in statements of operations as Remeasurement gain or loss on translation of foreign subsidiary.
The functional currency of
one of our foreign subsidiaries (Synergy CHC Inc.) is the Canadian Dollar (CAD). This foreign subsidiary maintains its records using local
currency (CAD). All assets and liabilities of the foreign subsidiary were translated into U.S.Dollars at period end exchange rates
and stockholders equity is translated at the historical rates. Income and expense items were translated using average exchange
rate for the period. The resulting translation adjustments, net of income taxes, are reported as other comprehensive income and accumulated
other comprehensive income in the stockholders equity in accordance with ASC220 Comprehensive Income.
The functional currency of
our other foreign subsidiary (Synergy CHC Mexico) is the Mexican Peso (MXN). This foreign subsidiary maintains its records using local
currency (MXN). All assets and liabilities of the foreign subsidiary were translated into U.S.Dollars at period end exchange rates
and stockholders equity is translated at the historical rates. Income and expense items were translated using average exchange
rate for the period. The resulting translation adjustments, net of income taxes, are reported as other comprehensive income and accumulated
other comprehensive income in the stockholders equity in accordance with ASC220 Comprehensive Income.
The exchange rates used to
translate amounts in AUD, CAD and MXN into USD for the purposes of preparing the consolidated financial statements were as follows:
Balance sheet:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Period-end AUD:USD exchange rate | | 
$ | 0.6696 | | | 
$ | 0.6183 | | |
| 
Period-end CAD:USD exchange rate | | 
$ | 0.7296 | | | 
$ | 0.6950 | | |
| 
Period-end MXN: USD exchange rate | | 
$ | 0.0555 | | | 
$ | - | | |
Income statement:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Average Yearly AUD:USD exchange rate | | 
$ | 0.6447 | | | 
$ | 0.6599 | | |
| 
Average Yearly CAD:USD exchange rate | | 
$ | 0.7157 | | | 
$ | 0.7301 | | |
| 
Average Period MXN: USD exchange rate | | 
$ | 0.0555 | | | 
$ | - | | |
Translation gains and losses
that arise from exchange rate fluctuations from transactions denominated in a currency other than the functional currency are translated
into either Australian Dollars, Canadian Dollars or Mexican Pesos, as the case may be, at the rate on the date of the transaction and
included in the results of operations as incurred.
****
38
****
**Item 7A. Quantitative and Qualitative Disclosure
About Market Risk**
As
a smaller reporting company, we have elected not to provide the disclosure required by this item.
****
**Item 8. Financial Statements and Supplementary Data**
Reference is made to pages
F-1 through F-27 comprising a portion of this Annual Report on Form 10-K, which are incorporated by reference under this Item.
****
**Item 9. Changes in and Disagreements with Accountants
on Accounting and Financial Disclosure**
None.
****
**Item 9A. Controls and Procedures**
****
**Evaluation of Disclosure Controls and Procedures**
Management, under the supervision
and with the participation of the Chief Executive Officer and Chief Financial Officer, has conducted an evaluation of the effectiveness
of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange
Act). Disclosure controls and procedures are designed to ensure that information required to be disclosed by a company in the reports
that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the
SECs rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure
that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and
communicated to our management, including our principal executive and principal financial officers, as appropriate to allow timely decisions
regarding required disclosure. Based on that evaluation, our Chief Executive Officer and our Chief Financial Officer, concluded that as
of the end of the period covered by this Annual Report, (i) the Companys disclosure controls and procedures were not effective
to ensure that material information relating to the Company is recorded, processed, summarized, and reported within the time periods specified
in the rules and forms of the SEC, and (ii) the Companys controls and procedures have not been designed to ensure that information
required to be disclosed by the Company in the reports that it files or submits under the Exchange Act, is accumulated and communicated
to the Companys management, including its principal executive and principal financial officers, or persons performing similar functions,
as appropriate to allow timely decisions regarding required disclosure.
****
**Managements Report on Internal Controls
Over Financial Reporting**
Management is responsible
for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f)
and 15d-15(f). Under the supervision and with the participation of management including our Chief Executive Officer and our Chief Financial
Officer, the Company conducted an evaluation of the effectiveness of its internal control over financial reporting based on the framework
established in *Internal Control Integrated Framework* issued by the Committee of Sponsoring Organizations of the Treadway
Commission, or COSO 2013. Based on the foregoing evaluation, management concluded that the Companys internal controls over financial
reporting were not effective because of the material weaknesses discussed below.
This Annual Report does not
include an attestation report of the Companys registered public accounting firm regarding internal control over financial reporting
because the attestation report requirement has been removed for smaller reporting companies under the Dodd-Frank Wall Street
Reform and Consumer Protection Act of 2010.
39
The Company has identified material weaknesses in its internal control
over financial reporting. A material weakness is a deficiency, or combination of deficiencies, in a companys internal control over
financial reporting such that there is a reasonable possibility that a material misstatement of its annual or interim financial statements
will not be prevented or detected on a timely basis. The Company identified material weaknesses in its internal controls in the following
areas: implementation of segregation of duties as part of our control activities and establishment of clearly defined roles within our
finance and accounting functions.****
**Managements Remediation Measures**
As part of our plan to remediate
this material weaknesses, we are performing a full review of our internal control procedures. We have implemented, and plan to continue
to implement, new controls and new procedures and clearly define roles and responsibilities among the finance and accounting functions
while continuing to segregate duties.
The Company will continue
to review and improve its internal controls over financial reporting to address the underlying causes of the material weakness and control
deficiencies. Such material weaknesses and control deficiencies will not be remediated until the Companys remediation plan has
been fully implemented, and it has concluded that its internal controls are operating effectively for a sufficient period of time.
****
**Changes
in Internal Control over Financial Reporting**
Except
for the material weaknesses and the remediation efforts described above, no other change in our internal control over financial reporting
(as defined by Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred during the year ended December 31, 2025, that has materially
affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.
****
**Item 9B. Other Information**
(a)
None.
(b) During the quarter
ended December 31, 2025, none of our directors or officers adopted or terminated a Rule 10b5-1 trading agreement or a non-Rule
10b5-1 trading agreement (in each case defined in Item 408 of Regulation S-K).
****
**Item 9C. Disclosure Regarding Foreign Jurisdictions
that Prevent Inspections**
Not applicable.
40
**PART III**
****
**Item 10. Directors, Executive Officers and
Corporate Governance**
**
*Information Regarding
Directors and Executive Officers*.
The information required
by this Item 10 relating to officers and directors and nominees for election to the Board of Directors is incorporated by reference to
the Proxy Statement.
**
*Compliance with Section
16(a) of the Exchange Act*.
If applicable, the information
required by this Item 10 with respect to compliance with Section 16(a) of the Exchange Act contained under the caption Delinquent
Section 16(a) Reports in the Proxy Statement is incorporated by reference to the Proxy Statement.
**
*Code of Business Ethics
and Conduct*.
In accordance with the information
required by this Item 10 relating to the code of ethics required by Item 406 of Regulation S-K, the Company has a Code of Business Ethics
and Conduct (the Code), which applies to its directors, officers, and employees, including our principal executive officer,
principal financial officer, principal accounting officer or controller, or persons performing similar functions (collectively, the Covered
Persons and each a Covered Person). The full text of the Code is available on the investor relations section of our
website, which is located at *www.synergychc.com*. The Company will provide a copy of the Code to any person without charge, upon
request. Such requests should be made in writing to the following address: c/o Synergy CHC Corp., 770 Roosevelt Trail STE 8 #1016, N.
Windham, Maine 04062. The Company intends to satisfy the SECs requirements regarding amendments to, or waivers from, the Code by
posting such information on its website or by filing a Current Report on Form 8-K to disclose such information.
**
*Procedures for Stockholders
to Recommend Director Nominees*.
There have been no material
changes to the procedures by which security holders may recommend nominees to our Board.
**
*Audit Committee Information.*
The information required
by this Item 10 relating to the Companys audit committee financial experts and identification of the Companys audit committee
is incorporated by reference to the Proxy Statement.
**
*Insider Trading Policy*
The Company has an Insider
Trading Policy which prohibits Covered Persons from buying or selling the Companys securities while the Covered Person is aware
of material nonpublic information about the Company. The Company believes that its Insider Trading Policy is reasonably designed to promote
compliance with insider trading laws, rules and regulations, and any applicable listing standards. A copy of the Insider Trading Policy
is filed as Exhibit 19.1 to this Annual Report.
****
**Item 11. Executive Compensation**
Information regarding executive
compensation, compensation committee interlocks and insider participation is incorporated herein by reference to the Proxy Statement.
****
**Item 12. Security Ownership of Certain Beneficial
Owners and Management and Related Stockholder Matters**
**
*Securities Authorized
for Issuance under Share-Based Compensation Plans*
Information required by this
item is incorporated herein by reference to the Proxy Statement.
**
*Security Ownership
of Certain Beneficial Owners and Management*
Information required by this
item is incorporated herein by reference to the Proxy Statement.
****
**Item 13. Certain Relationships and Related
Transactions, and Director Independence**
The information relating
to certain relationships and related transactions and director independence is incorporated herein by reference to the Proxy Statement.
****
**Item 14. Principal Accountant Fees and Services**
The
information relating to the principal accounting fees and expenses is incorporated herein by reference to the Proxy Statement.
41
**PART IV**
****
**Item 15. Exhibits and Financial Statement Schedules**
(a) Documents filed as part of this Annual Report
(1) All financial statements
| 
Report of Independent Registered Public Accounting Firm* | 
F-2 | |
| 
Consolidated Balance Sheets as of December 31, 2025 and 2024 | 
F-3 | |
| 
Consolidated Statements of Operations and Other Comprehensive (Loss) Income for the Years Ended December 31, 2025, and 2024 | 
F-4 | |
| 
Consolidated Statements of Stockholders' Deficit for the Years Ended December 31, 2025 and 2024 | 
F-5 | |
| 
Consolidated Statements of Cash Flows for the Years Ended December 31, 2025 and 2024 | 
F-6 | |
| 
Notes to Consolidated Financial Statements | 
F-7 | |
| 
* | 
RBSM LLP, PCAOB Firm ID No. 587 | |
(2) Financial Statement Schedules
All financial statement schedules
are omitted because they are either inapplicable or not required, or because the required information is included in the Consolidated
Financial Statements or notes thereto contained in this Annual Report
(3) Exhibits required
by Item 601 of Regulation S-K
The following documents are
filed as exhibits to this Annual Report:
| 
ExhibitNo. | 
| 
Description | |
| 
3.1 | 
| 
Articles of Incorporation, as amended (incorporated by reference to Exhibit 3.1 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on September 16, 2024). | |
| 
3.2 | 
| 
Certificate of Amendment to Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K, filed by Synergy CHC Corp. with the SEC on June 18, 2025) | |
| 
3.3 | 
| 
Amended and Restated Bylaws (incorporated by reference to Exhibit 3.4 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
4.1* | 
| 
Description of Securities | |
| 
10.1# | 
| 
Sales and Marketing Consultant and Distribution Agreement, dated April2, 2014, between Synergy Strips Corp. and Kenek Brands Inc. (incorporated by reference to Exhibit 10.1 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.2 | 
| 
Distribution, License and Supply Agreement, dated January22, 2015, by and between Synergy Strips Corp. and Knight Therapeutics (Barbados) Inc. (incorporated by reference to Exhibit 10.3 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.3# | 
| 
Synergy Strips Corp. 2014 Stock Incentive Plan (incorporated by reference to Exhibit 10.4 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.4# | 
| 
Synergy CHC Corp. 2024 Equity Incentive Plan and amendment thereto. (incorporated by reference to Exhibit 10.5 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.5# | 
| 
Amendment
to Synergy CHC Corp. 2024 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K, filed
by Synergy CHC Corp. with the SEC on June 18, 2025). | |
| 
10.6 | 
| 
Amendment and Confirmation Agreement, dated December 3, 2015, by and among Knight Therapeutics (Barbados) Inc., Nomad Choice Pty Ltd., Synergy CHC Corp. and Breakthrough Products, Inc. (incorporated by reference to Exhibit 10.12 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.7 | 
| 
FOCUSfactor Distribution Agreement (Canada), dated December23, 2016, between Knight Therapeutics Inc. and Synergy CHC Corp. (incorporated by reference to Exhibit 10.15 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.8 | 
| 
Distribution Agreement (Canada), dated February15, 2016, between Knight Therapeutics Inc. and Nomad Choice Pty Ltd. (incorporated by reference to Exhibit 10.24 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.9 | 
| 
Distribution Agreement (Remaining Territories), dated February15, 2016, between Knight Therapeutics (Barbados) Inc. and Nomad Choice Pty Ltd. (incorporated by reference to Exhibit 10.25 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.10 | 
| 
Distribution Agreement (Canada), dated January1, 2017, between Knight Therapeutics Inc. and Sneaky Vaunt Corp. (incorporated by reference to Exhibit 10.26 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.11 | 
| 
Distribution Agreement (Remaining Territories), dated January1, 2017, between Knight Therapeutics (Barbados) Inc. and Sneaky Vaunt Corp. (incorporated by reference to Exhibit 10.27 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.12+ | 
| 
Costco Wholesale Basic Vendor Agreement, dated October9, 2009, between Factor Nutrition Labs LLC and Costco Wholesale Corporation (incorporated by reference to Exhibit 10.28 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
42
| 
10.13+ | 
| 
Supplier Agreement by and among Factor Nutrition Labs LLC and Wal-Mart Stores, Inc., Wal-Mart Stores East, LP, Wal-Mart Stores East, Inc., Wal-Mart Stores Texas, LP, Sams West, Inc., and Sams East, Inc. (incorporated by reference to Exhibit 10.29 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.14 | 
| 
Master Vendor Agreement, dated July26, 2022, between iHerb, LLC and Synergy CHC Corp. (incorporated by reference to Exhibit 10.30 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.15 | 
| 
Merchant Loan Agreement, dated January 29, 2024, between WebBank and Synergy CHC Corp. (incorporated by reference to Exhibit 10.31 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.16 | 
| 
Merchant Loan Agreement, dated May 1, 2024, between WebBank and Synergy CHC Corp. (incorporated by reference to Exhibit 10.32 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.17 | 
| 
Promissory Note, dated February 10, 2022, by Synergy CHC Corp. in favor of Don Sanders (incorporated by reference to Exhibit 10.33 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.18 | 
| 
Form of Securities Purchase Agreement, dated March 8, 2022, by and between Synergy CHC Corp. and the purchasers identified on the signature pages thereto (incorporated by reference to Exhibit 10.34 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.19 | 
| 
Modification Agreement, dated June 14, 2023, by and among Sanders Morris Harris, LLC, Mr. Don A. Sanders and Synergy CHC Corp. (incorporated by reference to Exhibit 10.36 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.20 | 
| 
Modification Agreement, dated March 31, 2024, by and among Sanders Morris Harris, LLC, Don A. Sanders and Synergy CHC Corp. (incorporated by reference to Exhibit 10.37 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.21 | 
| 
Form of Indemnification Agreement (incorporated by reference to Exhibit 10.38 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
10.22 | 
| 
Amended and Restated Promissory Note, dated August 28, 2024, by Boombod Ltd in favor of Synergy CHC Corp. (incorporated by reference to Exhibit 10.39 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on August 28, 2024). | |
| 
10.23 | 
| 
Credit Agreement, dated as of May 30, 2025, by and among Synergy CHC Corp. as Borrower, each subsidiary of the Borrower listed as a Guarantor therein, the lenders from time-to-time party thereto as Lenders and ACP Agency, LLC, as Collateral Agent and Administrative Agent (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K, filed by Synergy CHC Corp. on June 4, 2025). | |
| 
10.24 | 
| 
Form of Representative Warrant, dated August 27, 2025 (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K, filed by Synergy CHC Corp. on August 27, 2025). | |
| 
14.1 | 
| 
Code of Business Ethics and Conduct (incorporated by reference to Exhibit 14.1 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
19.1 | 
| 
Insider Trading Policy (incorporated by reference to Exhibit 19.1 to the Annual Report on Form 10-K, filed by Synergy CHC Corp. on March 31, 2025). | |
| 
21.1* | 
| 
List of subsidiaries of the Registrant | |
| 
23.1* | 
| 
Consent of RBSM LLP | |
| 
31.1* | 
| 
Certification of Principal Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
| 
31.2* | 
| 
Certification of Principal Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
| 
32.1* | 
| 
Certification of Principal Executive Officer, pursuant to 18 U.S.C. Section 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002 | |
| 
32.2* | 
| 
Certification of Principal Financial Officer, pursuant to 18 U.S.C. Section 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002 | |
| 
97.1 | 
| 
Clawback Policy (incorporated by reference to Exhibit 99.1 to the Registration Statement on Form S-1, filed by Synergy CHC Corp. on June 28, 2024). | |
| 
101.INS | 
| 
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |
| 
101.SCH* | 
| 
Inline XBRL Taxonomy Extension Schema Document | |
| 
101.CAL* | 
| 
Inline XBRL Taxonomy Extension Calculation Linkbase Document | |
| 
101.DEF* | 
| 
Inline XBRL Taxonomy Extension Definition Linkbase Document | |
| 
101.LAB* | 
| 
Inline XBRL Taxonomy Extension Label Linkbase Document | |
| 
101.PRE* | 
| 
Inline XBRL Taxonomy Extension Presentation Linkbase Document | |
| 
104* | 
| 
Cover page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) | |
| 
# | 
Denotes a management contract or compensatory plan or arrangement. | |
| 
+ | 
Certain confidential information contained in this agreement has been omitted because it is not material and would be competitively harmful if publicly disclosed. | |
| 
* | 
Filed or furnished herewith. | |
| 
| 
Certain schedules and exhibits to this agreement have been omitted in accordance with Item 601(a)(5) of Regulation S-K. A copy of any omitted schedule and/or exhibit will be furnished to the SEC on request. | |
**Item 16. Form 10-K Summary**
None.
43
**INDEX TO CONSOLIDATED FINANCIAL STATEMENTS**
****
**Contents**
****
| 
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM (RBSM LLP, PCAOB Firm ID No. 587) | 
F-2 | |
| 
| 
| |
| 
Consolidated Financial Statements | 
| |
| 
Consolidated Balance Sheets as of December 31, 2025 and 2024 | 
F-3 | |
| 
Consolidated Statements of Operations and Other Comprehensive (Loss) Income for the Years Ended December 31, 2025 and 2024 | 
F-4 | |
| 
Consolidated Statements of Stockholders Deficit for the Years Ended December 31, 2025 and 2024 | 
F-5 | |
| 
Consolidated Statements of Cash Flows for the Years Ended December 31, 2025 and 2024 | 
F-6 | |
| 
Notes to Consolidated Financial Statements | 
F-7 | |
****
F-1
**REPORT OF INDEPENDENT
REGISTERED PUBLIC ACCOUNTING FIRM**
****
To the Board of Directors and Shareholders of
Synergy CHC Corp.
**Opinion on the Financial Statements**
We have audited the accompanying consolidated
balance sheets of Synergy CHC Corp. (the Company) as of December 31, 2025 and 2024, and the related statements of operations and other
comprehensive (loss) income, stockholders deficit, and cash flows for each of the years in the two-year period ended December 31,
2025, and the related notes (collectively referred to as the consolidated financial statements). In our opinion, the consolidated financial
statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results
of its operations and its cash flows for each of the years in the two-year period ended December 31, 2025, in conformity with accounting
principles generally accepted in the United States of America.
**Basis for Opinion**
These consolidated financial statements are the
responsibility of the Companys management. Our responsibility is to express an opinion on the Companys consolidated financial
statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United
States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and
the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with
the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor
were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to
obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the
effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
****
**Critical Audit Matters**
****
Critical audit matters are matters arising from
the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and
that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging,
subjective, or complex judgments.
We determined that there are no critical audit
matters.
| /s/ RBSM LLP | | |
| We have served as the Companys auditor since 2014. | | |
| PCAOB ID 587 | | |
| Houston, Texas | | |
| March 31, 2026 | | |
F-2
**Synergy CHC Corp.**
Consolidated Balance Sheets
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Assets | | 
| | | 
| | |
| 
Current Assets | | 
| | | 
| | |
| 
Cash and cash equivalents | | 
$ | 2,622,313 | | | 
$ | 687,920 | | |
| 
Restricted cash | | 
| 100,000 | | | 
| 100,000 | | |
| 
Accounts receivable, net | | 
| 3,203,505 | | | 
| 5,321,037 | | |
| 
Other receivables, net | | 
| - | | | 
| 1,999,637 | | |
| 
Loan receivable (related party), net | | 
| - | | | 
| 4,375,059 | | |
| 
Prepaid expenses (including related party amount of $110,803 and $312,966, respectively) | | 
| 351,049 | | | 
| 1,859,563 | | |
| 
Inventory, net | | 
| 3,737,509 | | | 
| 1,716,552 | | |
| 
Total Current Assets | | 
| 10,014,376 | | | 
| 16,059,768 | | |
| 
| | 
| | | | 
| | | |
| 
Intangible assets, net | | 
| 150,000 | | | 
| 283,333 | | |
| 
| | 
| | | | 
| | | |
| 
Total Assets | | 
$ | 10,164,376 | | | 
$ | 16,343,101 | | |
| 
| | 
| | | | 
| | | |
| 
Liabilities and Stockholders Deficit | | 
| | | | 
| | | |
| 
Current Liabilities: | | 
| | | | 
| | | |
| 
Accounts payable and accrued liabilities (including payable to shareholder of $196,934 and $88,644, respectively) | | 
$ | 6,388,219 | | | 
$ | 5,191,868 | | |
| 
Income taxes payable | | 
| 88,108 | | | 
| 242,977 | | |
| 
Contract liabilities | | 
| 1,526 | | | 
| 24,252 | | |
| 
Short term loans payable, net of debt discount, related party | | 
| 100,000 | | | 
| - | | |
| 
Short term loans payable, net of debt discount | | 
| - | | | 
| 7,725,272 | | |
| 
Current portion of notes payable, net of debt discount | | 
| 1,658,215 | | | 
| - | | |
| 
Current portion of long-term notes payable, net of debt discount and debt issuance cost, shareholder | | 
| - | | | 
| 4,000,000 | | |
| 
Total Current Liabilities | | 
| 8,236,068 | | | 
| 17,184,369 | | |
| 
| | 
| | | | 
| | | |
| 
Long-term Liabilities: | | 
| | | | 
| | | |
| 
Notes payable, net of debt discount, shareholder | | 
| - | | | 
| 8,333,053 | | |
| 
Notes payable, net of debt discount | | 
| 25,056,446 | | | 
| 7,457,022 | | |
| 
Total long-term liabilities | | 
| 25,056,446 | | | 
| 15,790,075 | | |
| 
Total Liabilities | | 
| 33,292,514 | | | 
| 32,974,444 | | |
| 
| | 
| | | | 
| | | |
| 
Commitments and contingencies (Note 13) | | 
| | | | 
| | | |
| 
| | 
| | | | 
| | | |
| 
Stockholders Deficit: | | 
| | | | 
| | | |
| 
Common stock, $0.00001 par value; 300,000,000 shares authorized; 11,483,926 and 8,721,818, shares issued, respectively; 11,303,853 and 8,541,745 outstanding, respectively | | 
| 114 | | | 
| 87 | | |
| 
Additional paid in capital | | 
| 33,594,550 | | | 
| 27,643,660 | | |
| 
Accumulated other comprehensive loss | | 
| (154,281 | ) | | 
| (47,777 | ) | |
| 
Accumulated deficit | | 
| (56,441,021 | ) | | 
| (44,099,813 | ) | |
| 
Less: Treasury stock (180,073 shares) at cost | | 
| (127,500 | ) | | 
| (127,500 | ) | |
| 
Total stockholders deficit | | 
| (23,128,138 | ) | | 
| (16,631,343 | ) | |
| 
Total Liabilities and Stockholders Deficit | | 
$ | 10,164,376 | | | 
$ | 16,343,101 | | |
The accompanying notes are an integral part of
these consolidated financial statements.
F-3
**Synergy CHC Corp.**
Consolidated Statements of Operations and Other
Comprehensive (Loss) Income
| 
| | 
For the year ended | | | 
For the year ended | | |
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Revenue | | 
$ | 30,380,809 | | | 
$ | 34,834,243 | | |
| 
| | 
| | | | 
| | | |
| 
Cost of sales | | 
| 10,077,992 | | | 
| 11,191,224 | | |
| 
| | 
| | | | 
| | | |
| 
Gross Profit | | 
| 20,302,817 | | | 
| 23,643,019 | | |
| 
| | 
| | | | 
| | | |
| 
Operating expenses | | 
| | | | 
| | | |
| 
Selling and marketing | | 
| 13,137,779 | | | 
| 12,991,431 | | |
| 
General and administrative | | 
| 8,829,803 | | | 
| 4,717,006 | | |
| 
Reserve for bad debts | | 
| 6,660,650 | | | 
| - | | |
| 
Depreciation and amortization | | 
| 133,334 | | | 
| 133,334 | | |
| 
Total operating expenses | | 
| 28,761,566 | | | 
| 17,841,771 | | |
| 
| | 
| | | | 
| | | |
| 
(Loss) Income from operations | | 
| (8,458,749 | ) | | 
| 5,801,248 | | |
| 
| | 
| | | | 
| | | |
| 
Other (income) expenses | | 
| | | | 
| | | |
| 
Other income | | 
| - | | | 
| (510,534 | ) | |
| 
Interest income | | 
| (15,065 | ) | | 
| (1,523 | ) | |
| 
Interest expense | | 
| 5,919,742 | | | 
| 4,105,198 | | |
| 
Gain on settlement of notes payable | | 
| (2,154,522 | ) | | 
| - | | |
| 
Remeasurement loss (gain) on translation of foreign subsidiary | | 
| 14,833 | | | 
| (18,954 | ) | |
| 
| | 
| | | | 
| | | |
| 
Total other expenses | | 
| 3,764,988 | | | 
| 3,574,187 | | |
| 
| | 
| | | | 
| | | |
| 
Net (loss) income before income taxes | | 
| (12,223,737 | ) | | 
| 2,227,061 | | |
| 
Income tax expense | | 
| 117,471 | | | 
| 102,085 | | |
| 
| | 
| | | | 
| | | |
| 
Net (loss) income after tax | | 
$ | (12,341,208 | ) | | 
$ | 2,124,976 | | |
| 
| | 
| | | | 
| | | |
| 
Net (loss) income per share basic | | 
$ | (1.27 | ) | | 
$ | 0.28 | | |
| 
Net (loss) income per share - diluted | | 
$ | (1.27 | ) | | 
$ | 0.28 | | |
| 
| | 
| | | | 
| | | |
| 
Weighted average common shares outstanding | | 
| | | | 
| | | |
| 
Basic | | 
| 9,722,552 | | | 
| 7,588,095 | | |
| 
Diluted | | 
| 9,722,552 | | | 
| 7,630,501 | | |
| 
Comprehensive (loss) income: | | 
| | | | 
| | | |
| 
Net (loss) income | | 
$ | (12,341,208 | ) | | 
$ | 2,124,976 | | |
| 
Foreign currency translation adjustment | | 
| (106,504 | ) | | 
| 54,690 | | |
| 
Comprehensive (loss) income | | 
$ | (12,447,712 | ) | | 
$ | 2,179,666 | | |
The accompanying notes are an integral part of
these consolidated financial statements.
F-4
**Synergy CHC Corp.**
Consolidated Statements of Stockholders
Deficit
| 
| | 
Common stock | | | 
Additional Paid in | | | 
Accumulated Other Comprehensive | | | 
Treasury | | | 
Accumulated | | | 
Total Stockholders | | |
| 
| | 
Shares | | | 
Amount | | | 
Capital | | | 
Income (Loss) | | | 
stock | | | 
Deficit | | | 
Deficit | | |
| 
Balance as of December 31, 2023 | | 
| 7,553,818 | | | 
$ | 76 | | | 
$ | 19,148,707 | | | 
$ | (102,467 | ) | | 
$ | (127,500 | ) | | 
$ | (46,224,789 | ) | | 
$ | (27,305,973 | ) | |
| 
Foreign currency translation income | | 
| | | | 
| | | | 
| | | | 
| 54,690 | | | 
| | | | 
| | | | 
| 54,690 | | |
| 
Issuance of common stock at IPO, net of issuance cost | | 
| 1,150,000 | | | 
| 11 | | | 
| 8,397,033 | | | 
| | | | 
| | | | 
| | | | 
| 8,397,044 | | |
| 
Fair value of underwriters warrants issued at IPO | | 
| | | | 
| | | | 
| | | | 
| 490,443 | | | 
| | | | 
| | | | 
| 490,443 | | |
| 
Offering costs related to fair value of underwriting warrants | | 
| | | | 
| | | | 
| | | | 
| (490,443 | ) | | 
| | | | 
| | | | 
| (490,443 | ) | |
| 
Issuance of common stock for loan financing | | 
| 18,000 | | | 
| | | | 
| 97,920 | | | 
| | | | 
| | | | 
| | | | 
| 97,920 | | |
| 
Net income | | 
| | | | 
| | | | 
| | | | 
| | | | 
| | | | 
| 2,124,976 | | | 
| 2,124,976 | | |
| 
Balance as of December 31, 2024 | | 
| 8,721,818 | | | 
$ | 87 | | | 
$ | 27,643,660 | | | 
$ | (47,777 | ) | | 
| (127,500 | ) | | 
$ | (44,099,813 | ) | | 
$ | (16,631,343 | ) | |
| 
Foreign currency translation loss | | 
| | | | 
| | | | 
| | | | 
| (106,504 | ) | | 
| | | | 
| | | | 
| (106,504 | ) | |
| 
Issuance of common stock for loan financing | | 
| 82,360 | | | 
| 1 | | | 
| 220,867 | | | 
| | | | 
| | | | 
| | | | 
| 220,868 | | |
| 
Issuance of pre-funded warrants for settlement of shareholder notes payable | | 
| | | | 
| | | | 
| 899,993 | | | 
| | | | 
| | | | 
| | | | 
| 899,993 | | |
| 
Issuance of common stock for exercise of pre-funded warrants | | 
| 428,570 | | | 
| 4 | | | 
| (4 | ) | | 
| | | | 
| | | | 
| | | | 
| - | | |
| 
Issuance of common stock for modification of notes payable | | 
| 441,178 | | | 
| 4 | | | 
| 847,058 | | | 
| | | | 
| | | | 
| | | | 
| 847,062 | | |
| 
Fair value of vested stock options | | 
| | | | 
| | | | 
| 136,248 | | | 
| | | | 
| | | | 
| | | | 
| 136,248 | | |
| 
Fair value of underwriters warrants issued at IPO | | 
| | | | 
| | | | 
| 51,465 | | | 
| | | | 
| | | | 
| | | | 
| 51,465 | | |
| 
Offering costs related to fair value of underwriting warrants | | 
| | | | 
| | | | 
| (51,465 | ) | | 
| | | | 
| | | | 
| | | | 
| (51,465 | ) | |
| 
Issuance of common stock at IPO, net of issuance cost | | 
| 1,750,000 | | | 
| 17 | | | 
| 3,719,529 | | | 
| | | | 
| | | | 
| | | | 
| 3,719,546 | | |
| 
Stock issued for services | | 
| 60,000 | | | 
| 1 | | | 
| 127,199 | | | 
| | | | 
| | | | 
| | | | 
| 127,200 | | |
| 
Net loss | | 
| | | | 
| | | | 
| | | | 
| | | | 
| | | | 
| (12,341,208 | ) | | 
| (12,341,208 | ) | |
| 
Balance as of December 31, 2025 | | 
| 11,483,926 | | | 
$ | 114 | | | 
$ | 33,594,550 | | | 
$ | (154,281 | ) | | 
$ | (127,500 | ) | | 
$ | (56,441,021 | ) | | 
$ | (23,128,138 | ) | |
The accompanying notes are an integral part of
these consolidated financial statements.
F-5
**Synergy CHC Corp.**
Consolidated Statements of Cash Flows
| 
| | 
For the year ended | | | 
For the year ended | | |
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Cash Flows from Operating Activities | | 
| | | 
| | |
| 
Net (loss) income | | 
$ | (12,341,208 | ) | | 
$ | 2,124,976 | | |
| 
Adjustments to reconcile net (loss) income to net cash used in operating activities: | | 
| | | | 
| | | |
| 
Amortization of debt discount and debt issuance cost | | 
| 1,633,776 | | | 
| 56,796 | | |
| 
Depreciation and amortization | | 
| 133,334 | | | 
| 133,334 | | |
| 
Stock based compensation | | 
| 136,247 | | | 
| - | | |
| 
Stock issued for modification of notes payable | | 
| 847,062 | | | 
| - | | |
| 
Stock issued for services | | 
| 127,200 | | | 
| - | | |
| 
Foreign currency transaction (gain) loss | | 
| 5,531 | | | 
| 54,321 | | |
| 
Remeasurement gain on translation of foreign subsidiary | | 
| 14,833 | | | 
| (18,954 | ) | |
| 
Non cash implied interest | | 
| - | | | 
| 4,799 | | |
| 
Bad debts | | 
| 2,256,846 | | | 
| - | | |
| 
Bad debt, related party | | 
| 4,403,804 | | | 
| - | | |
| 
Gain on settlement of debt | | 
| (2,154,522 | ) | | 
| - | | |
| 
Write-off of inventory | | 
| 894,341 | | | 
| 125,364 | | |
| 
Stock issued for loan financing | | 
| - | | | 
| 97,920 | | |
| 
Income from employee retention credits | | 
| - | | | 
| (252,405 | ) | |
| 
Income from insurance on stolen goods | | 
| - | | | 
| (258,129 | ) | |
| 
Changes in operating assets and liabilities: | | 
| | | | 
| | | |
| 
Accounts receivable | | 
| 1,514,935 | | | 
| (3,214,943 | ) | |
| 
Other receivables | | 
| 345,388 | | | 
| (1,489,103 | ) | |
| 
Loan receivable, related party | | 
| - | | | 
| 84,937 | | |
| 
Inventory | | 
| (2,915,298 | ) | | 
| 1,884,324 | | |
| 
Prepaid expenses | | 
| 1,306,351 | | | 
| (1,250,023 | ) | |
| 
Prepaid expense, related party | | 
| 202,163 | | | 
| (145,092 | ) | |
| 
Income taxes payable | | 
| (84,271 | ) | | 
| 57,312 | | |
| 
Contract liabilities | | 
| (22,726 | ) | | 
| 10,050 | | |
| 
Accounts payable and accrued liabilities | | 
| 622,099 | | | 
| (2,870,633 | ) | |
| 
Accounts payable, related party | | 
| 489,093 | | | 
| 61,759 | | |
| 
Net cash used in operating activities | | 
| (2,585,022 | ) | | 
| (4,803,390 | ) | |
| 
| | 
| | | | 
| | | |
| 
Cash Flows from Investing Activities | | 
| - | | | 
| - | | |
| 
| | 
| | | | 
| | | |
| 
Cash Flows from Financing Activities | | 
| | | | 
| | | |
| 
Proceeds from issuance of common stock at IPO | | 
| - | | | 
| 8,397,044 | | |
| 
Proceeds from issuing common stock | | 
| 3,719,547 | | | 
| - | | |
| 
Advances from related party | | 
| 235,000 | | | 
| 3,528,003 | | |
| 
Repayments of advances to related party | | 
| (135,000 | ) | | 
| (3,200,000 | ) | |
| 
Repayment of notes payable, shareholder | | 
| (10,000,000 | ) | | 
| (84,500 | ) | |
| 
Proceeds from notes payable | | 
| 20,996,250 | | | 
| 1,360,000 | | |
| 
Payment of loan financing fees | | 
| (2,024,287 | ) | | 
| - | | |
| 
Repayment of notes payable | | 
| (8,136,846 | ) | | 
| (5,196,461 | ) | |
| 
Net cash provided by financing activities | | 
| 4,654,664 | | | 
| 4,804,086 | | |
| 
| | 
| | | | 
| | | |
| 
Effect of exchange rate on cash, cash equivalents and restricted cash | | 
| (135,249 | ) | | 
| 54,690 | | |
| 
Net increase in cash, cash equivalents and restricted cash | | 
| 1,934,393 | | | 
| 55,386 | | |
| 
Cash, Cash Equivalents and restricted cash, beginning of year | | 
| 787,920 | | | 
| 732,534 | | |
| 
Cash, Cash Equivalents and restricted cash, end of year | | 
$ | 2,722,313 | | | 
$ | 787,920 | | |
| 
| | 
| | | | 
| | | |
| 
Supplemental Disclosure of Cash Flow Information: | | 
| | | | 
| | | |
| 
Cash paid during the period for: | | 
| | | | 
| | | |
| 
Interest | | 
$ | 2,953,878 | | | 
$ | 3,906,001 | | |
| 
Income taxes | | 
$ | 147,377 | | | 
$ | - | | |
| 
| | 
| | | | 
| | | |
| 
Supplemental Disclosure of Non-cash Investing and Financing Activities: | | 
| | | | 
| | | |
| 
Accounts payable converted to loan payable upon settlement | | 
$ | - | | | 
$ | 3,770,824 | | |
| 
Reduction of short-term related party note payable by reduction of prepaid balance | | 
$ | - | | | 
$ | 328,003 | | |
| 
Issuance of common stock for loan financing | | 
$ | 220,869 | | | 
$ | - | | |
| 
Issuance of pre-funded warrants for settlement of shareholder notes payable | | 
$ | 899,993 | | | 
$ | - | | |
| 
Exercise of pre-funded warrants | | 
$ | 4 | | | 
$ | - | | |
| 
Loan fees payable to lender | | 
$ | 375,000 | | | 
$ | - | | |
The accompanying notes are an integral part of
these consolidated financial statements.
F-6
**SYNERGY CHC CORP.**
**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS**
**Note 1 Nature of the Business**
Synergy CHC Corp. (Synergy, we,
us, our or the Company) (formerly Synergy Strips Corp.) was incorporated on December 29, 2010
in Nevada under the name Oro Capital Corporation. On April 21, 2014, the Company changed its fiscal year end from July 31
to December 31. On April 28, 2014, the Company changed its name to Synergy Strips Corp.. On August 5, 2015, the Company
changed its name to Synergy CHC Corp.
The Company is a consumer health care company
that is in the process of building a portfolio of best-in-class consumer product brands. Synergys strategy is to grow its portfolio
both organically and by further acquisition.
Effective January 1, 2019 the Company has merged
the U.S. Subsidiaries (Neuragen Corp., Breakthrough Products Inc., Sneaky Vaunt Corp., and The Queen Pegasus Corp.) into the Company.
Synergy is the sole owner of four subsidiaries:
NomadChoice Pty Ltd., Hand MD Corp., Synergy CHC Inc. and Synergy CHC Mexico, and the results have been consolidated in these consolidated
financial statements. Synergy CHC Mexico was incorporated during May 2025 for the purposes of expanding into Mexico.
**Note 2 Summary of Significant Accounting
Policies**
Basis of Presentation
The accompanying consolidated financial statements
have been prepared in conformity with accounting principles generally accepted in the United States of America (US GAAP).
All amounts referred to in the notes to the consolidated
financial statements are in United States Dollars ($) unless stated otherwise.
The consolidated financial statements include
the accounts of the Company and its wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.
Reverse Stock Split
On September 11, 2024, we effected a 1-for-11.9
reverse stock split with respect to our common stock. The reverse stock split did not change the number of authorized shares of common
stock or par value. All references in these consolidated financial statements to shares, share prices, exercise prices and other per share
information in all periods have been adjusted, on a retroactive basis, to reflect the reverse stock split.
F-7
Use of Estimates
The preparation of the consolidated financial
statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets
and liabilities, and disclosure of contingent liabilities at the date of the financial statements and the reported amounts of expenses
during the reporting period. Actual results could differ from those estimates. Significant estimates included are assumptions about collection
of accounts receivable, current income taxes, deferred income taxes valuation allowance, useful life of intangible assets, impairment
analysis of intangible assets, estimates used in the fair value calculation of stock based compensation, assumptions used in Black-Scholes-Merton,
or BSM, valuation methods, such as expected volatility, risk-free interest rate and expected dividend rate, accrual of sales returns,
and accrual of legal expense. The results of any changes in accounting estimates are reflected in the consolidated financial statements
in the period in which the changes become evident. Estimates and assumptions are reviewed periodically, and the effects of revisions are
reflected in the period that they are determined to be necessary.
Cash and Cash Equivalents
The Company considers all cash on hand and in
banks, including accounts in book overdraft positions, certificates of deposit and other highly-liquid investments with maturities of
three months or less, when purchased, to be cash and cash equivalents. As of December 31, 2025, and 2024, the Company had no cash equivalents.
The Company maintains its cash and cash equivalents in banks insured by the Federal Deposit Insurance Corporation (FDIC) in accounts that
at times may be in excess of the federally insured limit of $250,000 per bank. The Company minimizes this risk by placing its cash deposits
with major financial institutions. At December 31, 2025 and 2024, the uninsured balances amounted to $2,450,399 and $503,215, respectively.
Restricted Cash
The following table provides a reconciliation
of cash, cash equivalents, and restricted cash reported within the statement of financial position that sum to the total of the same such
amounts shown in the statement of cash flows.
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
| | 
| | | 
| | |
| 
Cash and cash equivalents | | 
$ | 2,622,313 | | | 
$ | 687,920 | | |
| 
Restricted cash | | 
| 100,000 | | | 
| 100,000 | | |
| 
Total cash, cash equivalents, and restricted cash shown in the statement of cash flows | | 
$ | 2,722,313 | | | 
$ | 787,920 | | |
Amounts included in restricted cash represent
the amount held for credit card collateral.
Intangible Assets
We evaluate the recoverability of intangible assets
periodically consider events or circumstances that warrant revised estimates of useful lives or that indicate that impairment exists.
All of our intangible assets are subject to amortization. Intangible assets are amortized on a straight line basis over the useful lives.
Long-lived Assets
Long-lived assets include intangible assets. We
assess the carrying value of our long-lived asset groups when indicators of impairment exist and recognize an impairment loss when the
carrying amount of a long-lived asset is not recoverable when compared to undiscounted cash flows expected to result from the use and
eventual disposition of the asset.
Indicators of impairment include significant
underperformance relative to historical or projected future operating results, significant changes in our use of the assets or in our
business strategy, loss of or changes in customer relationships and significant negative industry or economic trends. When indications
of impairment arise for a particular asset or group of assets, we assess the future recoverability of the carrying value of the asset
(or asset group) based on an undiscounted cash flow analysis. If carrying value exceeds projected, net, undiscounted cash flows, an additional
analysis is performed to determine the fair value of the asset (or asset group), typically a discounted cash flow analysis, and an impairment
charge is recorded for the excess of carrying value over fair value.
Revenue Recognition
The Company recognizes revenue in accordance with
the Financial Accounting Standards Boards (FASB), Accounting Standards Codification (ASC) ASC 606,
Revenue from Contracts with Customers (ASC 606). Revenues are recognized when control is transferred to customers in amounts
that reflect the consideration the Company expects to be entitled to receive in exchange for those goods. Revenue recognition is evaluated
through the following five steps: (i) identification of the contract, or contracts, with a customer; (ii) identification of the performance
obligations in the contract; (iii) determination of the transaction price; (iv) allocation of the transaction price to the performance
obligations in the contract; and (v) recognition of revenue when or as a performance obligation is satisfied.
F-8
The Company recognizes revenue upon shipment from
its fulfillment centers. Certain of our distributors may also perform a separate function as a co-packer on our behalf. In such cases,
ownership of and title to our products that are co-packed on our behalf by those co-packers who are also distributors, passes to such
distributors when we are notified by them that they have taken transfer or possession of the relevant portion of our finished goods. Freight
billed to customers is presented as revenues, and the related freight costs are presented in selling and marketing expense. Cancelled
orders are refunded if not already dispatched, refunds are only paid if stock is damaged in transit, discounts are only offered with specific
promotions and orders will be refilled if lost in transit. The Company recognizes revenue for its digital products in the month
the download by the customer occurs.
All product sales were initiated based upon the
retailers purchase orders at a fixed transaction price and revenues recognized when the products were shipped to our customers.
The Company accounts for its IP license revenue,
which provides the Companys customer with rights to use the Companys IP, in accordance with ASC 606. A license may be perpetual
or time limited in its application. In accordance with ASC 606, the Company will continue to recognize revenue from IP license at the
time of delivery when the customer accepts control of the IP, as the IP is functional without professional services, updates and technical
support. The Company has concluded that its IP license is distinct as the customer can benefit from the functional IP on its own. Therefore,
the Company has determined the right to use its IP was satisfied at a point in time (on the date the rights to the IP were granted).
Contract Assets
The Company does not have any contract assets
such as work-in-process. All trade receivables on the Companys consolidated balance sheet are from contracts with customers.
Contract Costs
Costs incurred to obtain a contract are capitalized
if the Company expects to recover those costs. As a practical expedient, costs to obtain a contract that are short term in nature are
expensed as incurred. The Company does not have any contract costs capitalized as of December 31, 2025 or 2024.
Contract Liabilities 
The Companys contract liabilities consist
of advance customer payments. Contract liability results from transactions in which the Company has been paid for products by customers,
but for which all revenue recognition criteria have not yet been met. Once all revenue recognition criteria have been met, the contract
liabilities are recognized.
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
| | 
| | | 
| | |
| 
Beginning balance | | 
$ | 24,252 | | | 
$ | 14,202 | | |
| 
Additions | | 
| 1,526 | | | 
| 24,252 | | |
| 
Recognized as revenue | | 
| (24,252 | ) | | 
| (14,202 | ) | |
| 
Ending balance | | 
$ | 1,526 | | | 
$ | 24,252 | | |
Accounts receivable
Accounts receivable are generally unsecured. The
Company establishes an allowance for doubtful accounts receivable based on the age of outstanding invoices and managements evaluation
of collectability. Accounts are written off after all reasonable collection efforts have been exhausted and management concludes that
likelihood of collection is remote. Any future recoveries are applied against the allowance for doubtful accounts. As of December 31,
2025 and 2024, the allowance for doubtful accounts was $377,579 and $0, respectively.
Advertising Expense
The Company expenses marketing, promotions and
advertising costs as incurred. Such costs are included in selling and marketing expense in the accompanying consolidated statements of
income and other comprehensive income.
Research and Development
Costs incurred in connection with the development
of new products and processing methods are charged to general and administrative expenses as incurred.
F-9
Income Taxes
The Company utilizes ASC 740, Income Taxes,
which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been
included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are determined based on the
difference between the tax basis of assets and liabilities and their financial reporting amounts based on enacted tax laws and statutory
tax rates applicable to the periods in which the differences are expected to affect taxable income. A valuation allowance is recorded
when it is more likely-than-not that a deferred tax asset will not be realized.
The Company generated a deferred tax asset through
net operating loss carry-forward. However, a valuation allowance of 100% has been established due to the uncertainty of the Companys
realization of the net operating loss carry forward prior to its expiration.
NomadChoice Pty Ltd, is a wholly-owned subsidiary,
and is subject to income taxes in Australia, the jurisdiction in which it operates. Significant judgment is required in determining the
provision for income tax. There are many transactions and calculations undertaken during the ordinary course of business for which the
ultimate tax determination is uncertain. The company recognizes liabilities for anticipated tax audit issues based on the Companys
current understanding of the tax law. Where the final tax outcome of these matters is different from the carrying amounts, such differences
will impact the current and deferred tax provisions in the period in which such determination is made.
Synergy CHC Inc. is a wholly-owned foreign subsidiary,
and is subject to income taxes in Canada, the jurisdiction in which it operates. Significant judgment is required in determining the provision
for income tax. There are many transactions and calculations undertaken during the ordinary course of business for which the ultimate
tax determination is uncertain. The company recognizes liabilities for anticipated tax audit issues based on the Companys current
understanding of the tax law. Where the final tax outcome of these matters is different from the carrying amounts, such differences will
impact the current and deferred tax provisions in the period in which such determination is made.
Synergy CHC Mexico is a wholly-owned foreign subsidiary,
and is subject to income taxes in Mexico, the jurisdiction in which it operates. Significant judgment is required in determining the provision
for income tax. There are many transactions and calculations undertaken during the ordinary course of business for which the ultimate
tax determination is uncertain. The company recognizes liabilities for anticipated tax audit issues based on the Companys current
understanding of the tax law. Where the final tax outcome of these matters is different from the carrying amounts, such differences will
impact the current and deferred tax provisions in the period in which such determination is made.
Net Earnings (Loss) Per Common Share
The Company computes earnings per share under
ASC subtopic 260-10, Earnings Per Share. Basic earnings (loss) per share is computed by dividing the net income (loss) (the numerator)
by the weighted average number of shares of common stock outstanding (the denominator) during the reporting periods. Diluted earnings
per share is computed by increasing the denominator by the weighted average number of additional shares that could have been outstanding
from securities convertible into common stock (using the treasury stock method), unless their effect on net income per share
is anti-dilutive. As of December 31, 2025, and 2024, options to purchase 1,200,000 and 252,102, respectively, shares of common stock were
outstanding. As of December 31, 2025 and 2024, warrants to purchase 156,000 and 103,500 shares of common stock, respectively, were outstanding.
The following is a reconciliation of the number
of shares used in the calculation of basic and diluted (loss) earnings per share for the years ending December 31, 2025, and 2024:
| 
| | 
For the year ending | | |
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
| | 
| | | 
| | |
| 
Net (loss) income after tax | | 
$ | (12,341,208 | ) | | 
$ | 2,124,976 | | |
| 
| | 
| | | | 
| | | |
| 
Weighted average common shares outstanding | | 
| 9,722,552 | | | 
| 7,588,095 | | |
| 
Incremental shares from the assumed exercise of dilutive stock options | | 
| - | | | 
| 42,406 | | |
| 
Dilutive potential common shares | | 
| 9,722,552 | | | 
| 7,630,501 | | |
| 
| | 
| | | | 
| | | |
| 
Net (loss) earnings per share: | | 
| | | | 
| | | |
| 
Basic | | 
$ | (1.27 | ) | | 
$ | 0.28 | | |
| 
Diluted | | 
$ | (1.27 | ) | | 
$ | 0.28 | | |
F-10
The following
securities were not included in the computation of diluted net earnings per share as their effect would have been antidilutive:
| 
| | 
For the year ending | | |
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
| | 
| | | 
| | |
| 
Options to purchase common stock | | 
| 1,200,000 | | | 
| 168,068 | | |
| 
Warrants to purchase common stock | | 
| 156,000 | | | 
| 103,500 | | |
Fair Value Measurements
The Company measures and discloses the fair value
of assets and liabilities required to be carried at fair value in accordance with ASC 820, Fair Value Measurements and Disclosures. ASC
820 defines fair value, establishes a framework for measuring fair value, and enhances fair value measurement disclosure.
ASC 825 Financial Instruments defines fair value
as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be recorded
at fair value, the Company considers the principal or most advantageous market in which it would transact and considers assumptions that
market participants would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk of nonperformance.
ASC 825 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable
inputs when measuring fair value. ASC 825 establishes three levels of inputs that may be used to measure fair value:
Level 1 - Quoted prices for identical assets or
liabilities in active markets to which we have access at the measurement date.
Level 2 - Inputs other than quoted prices within
Level 1 that are observable for the asset or liability, either directly or indirectly.
Level 3 - Unobservable inputs for the asset or
liability.
The determination of where assets and liabilities
fall within this hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
As of both December 31, 2025 and 2024, the Company
has determined that there were no assets or liabilities measured at fair value.
The carrying amounts of the Companys financial
assets and liabilities, including accounts receivable, prepaid expenses, accounts payable, accrued expenses, other current liabilities
and notes/loans payable, approximate their fair values because of the short-term nature of these instruments.
Inventory
Inventory consists of raw materials, components
and finished goods. The Companys inventory is stated at the lower of cost (FIFO cost basis) or net realizable value. Finished goods
include the cost of labor to assemble the items.
Foreign Currency Translation
The functional currency of one of the
Companys foreign subsidiaries (NomadChoice Pty Ltd.) is the U.S. Dollar. The Companys foreign subsidiary maintains its
records using local currency (Australian Dollar AUD). All monetary assets and liabilities of the foreign
subsidiary were translated into U.S. Dollars at period end exchange rates, non-monetary assets and liabilities of the foreign
subsidiary were translated into U.S. Dollars at transaction day exchange rates. Income and expense items related to non-monetary
items were translated at exchange rates prevailing during the transaction date and other incomes and expenses were translated using
average exchange rate for the period. The resulting translation adjustments, net of income taxes, were recorded in statements of
operations as Remeasurement gain or loss on translation of foreign subsidiary.
F-11
The functional currency of one of the Companys
foreign subsidiary (Synergy CHC Inc.) is the Canadian Dollar (CAD). The Companys foreign subsidiary maintains its records using
local currency (CAD). All assets and liabilities of the foreign subsidiary were translated into U.S. Dollars at period end exchange rates
and stockholders equity is translated at the historical rates. Income and expense items were translated using average exchange
rate for the period. The resulting translation adjustments, net of income taxes, are reported as other comprehensive income and accumulated
other comprehensive income in the stockholders equity in accordance with ASC 220 Comprehensive Income.
The functional currency of the Companys
other foreign subsidiary (Synergy CHC Mexico) is the Mexican Peso (MXN). The Companys foreign subsidiary maintains its records
using local currency (MXN). All assets and liabilities of the foreign subsidiary were translated into U.S. Dollars at period end exchange
rates and stockholders equity is translated at the historical rates. Income and expense items were translated using average exchange
rate for the period. The resulting translation adjustments, net of income taxes, are reported as other comprehensive income and accumulated
other comprehensive income in the stockholders equity in accordance with ASC 220 Comprehensive Income.
The exchange rates used to translate amounts in
AUD, CAD and MXN into USD for the purposes of preparing the consolidated financial statements were as follows:
Balance sheet:
| 
| | 
December31, | | | 
December31, | | |
| 
| | 
2025 | | | 
2024 | | |
| 
Period-end AUD: USD exchange rate | | 
$ | 0.6696 | | | 
$ | 0.6183 | | |
| 
Period-end CAD: USD exchange rate | | 
$ | 0.7296 | | | 
$ | 0.6950 | | |
| 
Period-end MXN: USD exchange rate | | 
$ | 0.0555 | | | 
$ | - | | |
Income statement:
| 
| | 
December31, | | | 
December31, | | |
| 
| | 
2025 | | | 
2024 | | |
| 
Average Yearly AUD: USD exchange rate | | 
$ | 0.6447 | | | 
$ | 0.6599 | | |
| 
Average Yearly CAD: USD exchange rate | | 
$ | 0.7157 | | | 
$ | 0.7301 | | |
| 
Average Period MXN: USD exchange rate | | 
$ | 0.0555 | | | 
$ | - | | |
Translation gains and losses that arise from exchange
rate fluctuations from transactions denominated in a currency other than the functional currency are translated into either Australian
Dollars, Canadian Dollars or Mexican Pesos, as the case may be, at the rate on the date of the transaction and included in the results
of operations as incurred.
Concentrations of Credit Risk
In the normal course of business, the Company
provides credit terms to its customers; however, collateral was not required. Accordingly, the Company performed credit evaluations of
its customers and maintained allowances for possible losses which, when realized, were within the range of managements expectations.
From time to time, a higher concentration of credit risk existed on outstanding accounts receivable for a select number of customers due
to individual buying patterns.
Warehousing costs
Warehouse costs include all third party warehouse
rent fees and are charged to selling and marketing expenses as incurred. Any additional costs relating to assembly or special pack-outs
of the Companys products are charged to cost of sales.
Product display costs
All displays manufactured and purchased by the
Company are for placement of product in retail stores. This also includes all costs for display execution and setup and retail services
are charged to cost of sales and expensed as incurred.
Cost of Sales
Cost of sales includes the purchase cost of products
sold, all costs associated with getting the products into the retail stores including buying costs and the hosting of our online Application.
Debt Issuance Costs
Debt issuance costs consist
primarily of arrangement fees, professional fees and legal fees. These costs were netted off with the related loan and are being amortized
to interest expense over the term of the related debt facilities.
Shipping Costs
Shipping and handling
costs billed to customers are recorded in sales. Shipping costs incurred by the company are recorded in selling and marketing expenses.
F-12
Related parties
Parties are considered
to be related to the Company if the parties that, directly or indirectly, through one or more intermediaries, control, are controlled
by, or are under common control with the Company. Related parties also include principal owners of the Company, its management, members
of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if one
party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting
parties might be prevented from fully pursuing its own separate interests.
Segment Reporting
Segment identification and selection is
consistent with the management structure used by the Companys chief executive officer who is the Chief Operating Decision
Maker (CODM) to evaluate performance and make decisions regarding resource allocation, as well as the materiality of financial
results consistent with that structure. Based on the Companys management structure and method of internal reporting, the
Company has one operating and reportable segment. The Company derives its revenue from the sale of nutraceuticals. The accounting
policies of the segment are the same as those described in the summary of significant accounting policies. The chief operating
decision maker assesses performance for the segment and decides how to allocate resources based on net income that also is reported
on the income statement as consolidated net income. The measure of segment assets is reported on the balance sheet as total
consolidated assets. Significant segment expenses include retailer promotions, freight and fulfillment, marketing and salaries. The
Companys CODM reviews financial information presented and decides how to allocate resources based on net income. The Company
does not have any intra-entity sales or transfers. The Companys CODM does not review operating results on a disaggregated
basis; rather, the chief operating decision maker reviews operating results on an aggregated basis.
Presentation of Financial Statements 
Going Concern
*Going Concern Evaluation*
In connection with preparing consolidated financial
statements for the year ended December 31, 2025, management evaluated whether there were conditions and events, considered in the aggregate,
that raised substantial doubt about the Companys ability to continue as a going concern within one year from the date that the
consolidated financial statements are issued.
The Company considered the following:
| | | At December 31, 2025, the Company had an accumulated deficit of $56,441,021. | |
| | | At December 31, 2025, the Company had a decrease in net revenue of $4,453,434. | |
| | | At December 31, 2025, the Company had a decrease in net income of $14,466,184. | |
| | | During the year ended December 31, 2025, the Company used $2,585,022
in operating activities. | |
Ordinarily, conditions or events that raise substantial
doubt about an entitys ability to continue as a going concern relate to the entitys ability to meet its obligations as they
become due.
The Company evaluated its ability to meet its
obligations as they become due within one year from the date that the consolidated financial statements are issued by considering the
following:
| | | At December 31, 2025, the Company had a working capital surplus of $1,778,308. | |
| | | During 2025, the Company raised additional capital of $3.7 million through sale of its common stock. | |
| 
| 
| 
The Company has restructured its debt agreements in 2025 which extends the terms into 2029. | |
| 
| 
| 
The Company entered into a second amendment with its current lender during 2026 which adjusts various covenants and payment terms. | |
| 
| 
| 
The Company has laid off 13 employees in order to right size its overhead expenses. | |
| 
| 
| 
The Company has established an at-the-market (ATM) equity offering program pursuant to which we may issue and sell shares of our common stock from time to time, subject to market conditions and other factors. | |
F-13
Management concluded that the above factors alleviate
doubts about the Companys ability to generate enough cash from operations and other available sources to satisfy its obligations
for the next twelve months from the issuance date.
Recent Accounting Pronouncements
In December 2023, the FASB issued Accounting Standards
Update (ASU) No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09).
ASU 2023-09 amends the rules on income tax disclosures to require entities to disclose specific categories in the rate reconciliation,
the income or loss from continuing operations before income tax expense or benefit (separated between domestic and foreign) and income
tax expense or benefit from continuing operations (separated by federal, state, and foreign). In addition, ASU 2023-09 requires entities
to disclose their income tax payments to international, federal, state, and local jurisdictions, among other changes. The amendments can
be applied on a prospective basis although retrospective application is permitted. The amendments are effective for the fiscal years beginning
after December 15, 2024, with early adoption permitted. While the adoption of ASU 2023-09 has not affected the Companys consolidated
financial statements, it has resulted in additional disclosures.
In October 2023, the FASB issued ASU No. 2023-06,
Disclosure Improvements: Codification Amendments in Response to the SECs Disclosure Update and Simplification Initiative
(ASU 2023-06). ASU 2023-06 amends U.S. GAAP to reflect updates and simplifications to certain disclosure and presentation
requirements referred to FASB by the Securities and Exchange Commission (SEC). The targeted amendments incorporate 14 of
the 27 disclosures referred by the SEC into codification. Each amendment in ASU 2023-06 is effective on either the date on which the SECs
removal of the related disclosure requirement from Regulation S-X or Regulation S-K becomes effective, or on June 30, 2027, if the SEC
has not removed the requirements by that date. The Company is currently evaluating the impact this update will have on its consolidated
financial statements.
In July 2025, the FASB issued ASU No. 2025-05,
Financial Instruments Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets
(ASU 2025-05). ASU 2025-05 provides a practical expedient to assume that conditions as of the balance sheet date remain
unchanged over the life of the asset when estimating expected credit losses for current accounts receivable and current contract assets
arising from transactions accounted for under Topic 606. The amendments are effective for the fiscal years beginning after December 15,
2025 and interim periods within those annual reporting periods, with early adoption permitted. The Company is currently evaluating the
impact this update will have on its consolidated financial statements.
**Note 3 Income Taxes**
The Company utilizes FASB ASC 740, Income
Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events
that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are determined
based on the difference between the tax basis of assets and liabilities and their financial reporting amounts based on enacted tax laws
and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. A valuation allowance
is recorded when it is more likely-than-not that a deferred tax asset will not be realized.
Deferred income taxes arise from temporary differences
resulting from income and expense items reported for financial accounting and tax purposes in different periods. Deferred taxes are classified
as current or non-current, depending on the classification of assets and liabilities to which they relate. Deferred taxes arising from
temporary differences that are not related to an asset or liability are classified as current or noncurrent depending on the periods in
which the temporary differences are expected to reverse. The Company does not have any uncertain tax positions.
For U.S. purposes, the Company has not completed
its evaluation of NOL utilization limitations under Internal Revenue Code, as amended (the Code) Section 382/383, change
of ownership rules. If the Company has had a change in ownership, the NOLs would be limited or eliminated, as to the amount that
could be utilized each year, based on the Code. NOLs attributable to Breakthrough Products, Inc., which are the majority of the
Companys domestic NOLs are Separate Return Limitation Year (SRLY) NOLs. Such losses may generally not be available
for use (limited or eliminated).
The Company has not filed its State & Local
Income/Franchise tax returns in states it is required to file, as such returns and liability remain open. The Company does not expect
this to be a significant liability.
The table below summarizes the differences between
the U.S. statutory federal rate and the Companys estimated effective tax rate for the years ended December 31, 2025 and 2024:
| 
| | 
December
31, 2025 ($) | | | 
December
31, 2025 | | | 
December
31, 2024 ($) | | | 
December
31, 2024 | | |
| 
U.S. Statutory Rate | | 
$ | (2,566,985 | ) | | 
| (21 | )% | | 
$ | 467,881 | | | 
| (21 | )% | |
| 
| | 
| | | | 
| | | | 
| | | | 
| | | |
| 
AU/CA/MXN rates in excess of the US rate | | 
| (238,926 | ) | | 
| (2 | )% | | 
| (81,761 | ) | | 
| 4 | % | |
| 
| | 
| | | | 
| | | | 
| | | | 
| | | |
| 
Increase (decrease) in valuation allowance | | 
| 4,052,466 | | | 
| 33 | % | | 
| (284,035 | ) | | 
| 14 | % | |
| 
Permanent differences | | 
| 316,339 | | | 
| 3 | % | | 
| - | | | 
| - | % | |
| 
Prior period true up | | 
| (1,445,423 | ) | | 
| (12 | )% | | 
| - | | | 
| - | % | |
| 
Total provision for income taxes | | 
$ | 117,471 | | | 
| 1 | % | | 
$ | 102,085 | | | 
| (4 | )% | |
F-14
The Company has deferred tax assets, which have
been fully reserved, as follows as of December 31, 2025 and 2024:
| 
| | 
December31, 
2025 | | | 
December31,
2024 | | |
| 
Net operating Losses | | 
$ | 11,993,073 | | | 
$ | 10,663,939 | | |
| 
| | 
| | | | 
| | | |
| 
Obsolete inventory | | 
| 26,326 | | | 
| 26,326 | | |
| 
Nonstatutory stock options | | 
| 515,319 | | | 
| 515,319 | | |
| 
Other | | 
| 43,313 | | | 
| - | | |
| 
Impairment of intangible asset | | 
| 220,150 | | | 
| 220,150 | | |
| 
Amortization | | 
| - | | | 
| 106,400 | | |
| 
Bad debt reserve | | 
| - | | | 
| - | | |
| 
Other | | 
| 2,815,819 | | | 
| 29,401 | | |
| 
Deferred tax asset | | 
| 15,614,000 | | | 
| 11,561,535 | | |
| 
Valuation allowance for deferred tax assets | | 
| (15,614,000 | ) | | 
| (11,561,535 | ) | |
| 
Net deferred tax assets | | 
$ | - | | | 
$ | - | | |
Tax expense was $117,471 and $102,085 for 2025 and 2024, respectively.
Income tax provision (benefit) consists of the following
for the years ended December 31, 2025 and 2024:
| 
| | 
For the Years Ended December 31, | | |
| 
Income tax provision (benefit): | | 
2025 | | | 
2024 | | |
| 
Current | | 
| | | 
| | |
| 
Federal | | 
| 9,404 | | | 
| 97,644 | | |
| 
State | | 
| 104,442 | | | 
| | | |
| 
Foreign | | 
| 3,625 | | | 
| 4,441 | | |
| 
Total Current | | 
| 117,471 | | | 
| 102,085 | | |
| 
Deferred | | 
| | | | 
| | | |
| 
Federal | | 
| - | | | 
| - | | |
| 
State | | 
| - | | | 
| - | | |
| 
Foreign | | 
| - | | | 
| - | | |
| 
Total Deferred | | 
| - | | | 
| - | | |
| 
| | 
| | | | 
| | | |
| 
Total income tax provision (benefit) | | 
$ | 117,471 | | | 
$ | 102,085 | | |
The table below summarizes the (loss) income before
taxes for domestic and foreign jurisdictions:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
| | 
| | | 
| | |
| 
Domestic (U.S.) | | 
$ | (9,765,518 | ) | | 
$ | 3,135,519 | | |
| 
Foreign | | 
| (2,458,219 | ) | | 
| (908,458 | ) | |
| 
Total | | 
$ | (12,223,737 | ) | | 
$ | 2,227,061 | | |
The table below summarizes the income tax expense
for 2025 and 2024:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Federal | | 
$ | 9,404 | | | 
$ | 97,644 | | |
| 
State | | 
| 104,442 | | | 
| - | | |
| 
Foreign | | 
| 3,625 | | | 
| 4,441 | | |
| 
Total | | 
$ | 117,471 | | | 
$ | 102,085 | | |
The Company also has net operating loss carryforwards
of approximately $57,000,00 and approximately $46,600,000 (United States and Canada) included in the deferred tax asset table above for
2025 and 2024, respectively, the majority attributable to the acquisition of Breakthrough Products, Inc. However, due to limitations of
carryover attributes and separate return limitation year rules, it is unlikely the company will benefit from the NOLs and thus
Management has determined a 100% valuation reserved is required. Further, the Company has not completed an evaluation of the NOLs
attributable to Breakthrough Products, Inc. at the date of this report.
F-15
The
Company has adopted the provisions of ASC 740-10-25, which provides recognition criteria and a related measurement model for uncertain
tax positions taken or expected to be taken in income tax returns. ASC 740-10-25 requires that a position taken or expected to be taken
in a tax return be recognized in the financial statements when it is more likely than not that the position would be sustained upon examination
by tax authorities.
Tax
positions that meet the more likely than not threshold is then measured using a probability weighted approach recognizing the largest
amount of tax benefit that is greater than 50% likely of being realized upon ultimate settlement. The Company had no tax positions relating
to open income tax returns that were considered to be uncertain.
The
Company files income tax returns in the U.S. federal jurisdiction, state jurisdiction (California) and foreign jurisdictions (Canada and
Australia). With few exceptions, the Company is no longer subject to U.S. federal, state and local, or non-U.S. income tax examination
by tax authorities for years before 2021. The Internal Revenue Service has not recently informed the Company of any pending examinations.
**Note 4 Accounts and Other Receivable**
Accounts receivable, net of allowances for doubtful
accounts, consisted of the following:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Trade accounts receivable | | 
$ | 3,581,084 | | | 
$ | 5,321,037 | | |
| 
Other receivables | | 
| - | | | 
| 1,999,637 | | |
| 
Less allowances | | 
| (377,579 | ) | | 
| - | | |
| 
Total accounts and other receivable, net | | 
$ | 3,203,505 | | | 
$ | 7,320,674 | | |
During the years ended December 31, 2025 and 2024,
the Company charged $2,256,846 and $0, respectively, to bad debt expense. The $2,256,846 is comprised of the remaining balance in other
receivables of $1,654,249, a write off of uncollectible accounts receivable of $225,018 and recognizing an allowance for doubtful accounts
of $377,579. During the year ended December 31, 2024, the Company had other receivables related to $252,405 for Employee Retention Credits,
$258,129 related to an insurance claim for stolen goods and $1,489,103 related to disputed accounts receivables.
****
**Note 5 Prepaid Expenses**
At December 31, 2025 and 2024, prepaid expenses
consisted of the following:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Advances for inventory | | 
$ | 168,174 | | | 
$ | 605,913 | | |
| 
Insurance | | 
| 17,081 | | | 
| 2,879 | | |
| 
Deposits | | 
| - | | | 
| 14,000 | | |
| 
Contract employee, related party | | 
| 110,803 | | | 
| 296,981 | | |
| 
Rent, related party | | 
| - | | | 
| 15,985 | | |
| 
Advertising and promotions* | | 
| - | | | 
| 869,920 | | |
| 
Conferences | | 
| 11,333 | | | 
| 15,000 | | |
| 
Professional fees | | 
| - | | | 
| 13,000 | | |
| 
IT expenses | | 
| 43,132 | | | 
| 25,404 | | |
| 
Miscellaneous | | 
| 526 | | | 
| 481 | | |
| 
Total | | 
$ | 351,049 | | | 
$ | 1,859,563 | | |
| * | During the year ended December 31, 2024, the Company bartered inventory
worth $859,920 for media credits to be used at the Companys discretion. During the year ended December 31, 2025, the Company charged
these media credits to general and administrative expense as they were not utilized. | |
**Note 6 Concentration of Credit Risk**
Cash and cash equivalents
The Company maintains its cash and cash equivalents
in banks insured by the Federal Deposit Insurance Corporation (FDIC) in accounts that at times may be in excess of the federally insured
limit of $250,000 per bank. The Company minimizes this risk by placing its cash deposits with major financial institutions. At December
31, 2025 and 2024, the uninsured balance amounted to $2,450,399 and $503,215, respectively.
Accounts receivable
As of December 31, 2025 and 2024, one customer
accounted for 71% and 74%, respectively, of the Companys accounts receivable.
F-16
Major customers
For the years ended December 31, 2025 and 2024,
two customers accounted for approximately 79% and 73%, respectively, of the Companys revenue. Substantially all of the Companys
business is with companies in the United States.
Accounts payable
As of December 31, 2025 and 2024, two and four
vendors accounted for 64% and 69%, respectively, of the Companys accounts payable.
Major suppliers
For the year ended December 31, 2025, two suppliers
accounted for approximately 46% of the Companys purchases. For the year ended December 31, 2024, three suppliers accounted for
approximately 42% of the Companys purchases. Substantially all of the Companys business is with suppliers in the United
States.
**Note 7 Inventory**
Inventory consists of finished goods, components
and raw materials. The Companys inventory is stated at the lower of cost (FIFO cost basis) or net realizable value.
The carrying value of inventory consisted of the
following:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Finished goods | | 
$ | 3,325,093 | | | 
$ | 1,578,561 | | |
| 
Components | | 
| 412,416 | | | 
| 92,991 | | |
| 
Raw materials | | 
| - | | | 
| 45,000 | | |
| 
Total inventory | | 
$ | 3,737,509 | | | 
$ | 1,716,552 | | |
During the years ended December 31, 2025 and 2024,
$894,341 and $125,364, respectively, of expiring and slow-moving inventory was written off to cost of sales and $150,000 has been accrued
for to dispose of these expired goods.
**Note 8 Intangible Assets**
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
License Fee | | 
$ | 450,000 | | | 
$ | 450,000 | | |
| 
Less accumulated amortization | | 
| (300,000 | ) | | 
| (166,667 | ) | |
| 
Intangible assets, net | | 
$ | 150,000 | | | 
$ | 283,333 | | |
Amortization expense for the years ended December
31, 2025 and 2024 was $133,334 and $133,334, respectively.
The estimated aggregate amortization expense over
each of the next five years is as follows:
| 
2026 | | 
$ | 133,333 | | |
| 
2027 | | 
| 16,667 | | |
**Note 9 Related Party Transactions**
The Company paid consulting fees through December
31, 2025 to a company owned by Mr. Jack Ross, Chief Executive Officer (CEO) of the Company. The Company expensed $995,000 and $1,321 during
the years ended December 31, 2025 and 2024, respectively, as consulting fees. The Company advanced $396,683 in the manner of a prepaid
consulting fees during the year ended December 31, 2024 and applied $328,003 of that advance to a short-term loan. The prepaid balance
as of December 31, 2025 and 2024 was $110,803 and $296,891, respectively. During 2025, the Company was advanced $235,000 and during 2024,
the Company was advanced $3,175,000 US Dollars and $514,500 Canadian Dollars (US Dollars $342,201), respectively in the form of a short-term
note. The balance owed as of December 31, 2025 and 2024 is $100,000 and $0, respectively. During 2025, the Company paid $52,500 for a
vehicle allowance and $31,062 for insurance reimbursement. During 2025, the Company paid $57,720 as rent for 2025 for office and meeting
space in the United States.
F-17
The Company paid rent through December 31, 2025 to a company owned
by the CEO of the Company. The Company expensed $261,724 Canadian Dollars ($187,389 US Dollars).
The Company entered into transactions with a related
party controlled by the CEO during prior years. The transactions were a pass through and allocation of expenses and reimbursements. As
of December 31, 2024 the Company was owed $4,375,059. The related party is out of business and does not have the ability to repay this
loan. The Company evaluated the collectability of this loan as of December 31, 2025. This loan was deemed uncollectable due to lack of
ability to repay and $4,403,804 was fully expensed to bad debt.
The Company entered into a transaction with a
related party controlled by the CEO during the year ended December 31, 2023. The transaction was in the form of a short-term loan. The
Company received $10,000 Canadian dollars (US Dollars $7,561). This amount was owed to the related party as of December 31, 2023 and was
repaid during February 2024.
During June 2024, the Company entered into Sixth
Amended Agreement with Knight Therapeutics Inc., a shareholder, to modify prior Agreements. This modification consolidated outstanding
loans and extended the maturity dates of the loans to March 31, 2026. The Company recognized interest expense of $623,355 and $1,545,675
during the years ended December 31, 2025 and 2024, respectively. During May and June 2025, the Company repaid the balance on this amended
agreement (see Note 11).
On December 23, 2016, the Company entered into
an agreement with Knight Therapeutics Inc. for the distribution rights of FOCUSfactor in Canada. In conjunction with this agreement, the
Company is required to pay Knight a distribution fee equal to 30% of gross sales for sales achieved through a direct sales channel and
5% of gross sales for sales achieved through retail sales. The minimum due to Knight under this agreement is $100,000 Canadian dollars.
During the year ended December 31, 2025, the Company expensed $146,336 Canadian dollars (US Dollars $104,730) and is included in selling
and marketing. During the year ended December 31, 2024, the Company expensed $123,584 Canadian dollars (US Dollars $90,229) and is included
in selling and marketing. As of December 31, 2025 and 2024, the total outstanding balance was $269,920 and $123,584 Canadian dollars,
respectively. In US Dollars, the total outstanding balance was $196,934 and $85,891 as of December 31, 2025 and 2024, respectively.
The Company expensed royalty of $11,869 and $51,428
for the years ended December 31, 2025 and 2024, respectively. At December 31, 2025 and 2024, the Company owed Knight Therapeutics Inc.
$578 and $2,753, respectively, in connection with a royalty distribution agreement, and is in accounts payable.
**Note 10 Accounts Payable and Accrued Liabilities**
As of December 31, 2025 and 2024, accounts payable
and accrued liabilities consisted of the following:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Accrued payroll | | 
$ | 316,580 | | | 
$ | 76,399 | | |
| 
Legal fees | | 
| 233,199 | | | 
| 13,722 | | |
| 
Commissions | | 
| 297,831 | | | 
| 450,208 | | |
| 
Manufacturers | | 
| 1,664,299 | | | 
| 409,744 | | |
| 
Promotions | | 
| 1,126,523 | | | 
| 2,570,126 | | |
| 
Accounting Fees | | 
| 53,683 | | | 
| 210,386 | | |
| 
Freight | | 
| 274,735 | | | 
| 149,549 | | |
| 
Royalties, shareholder | | 
| 197,512 | | | 
| 88,644 | | |
| 
Warehousing | | 
| 894,161 | | | 
| 261,046 | | |
| 
Sales taxes | | 
| 106,909 | | | 
| 67,488 | | |
| 
Payroll taxes | | 
| 446,521 | | | 
| 700,797 | | |
| 
Professional Fees | | 
| - | | | 
| 26,200 | | |
| 
Interest | | 
| 300,397 | | | 
| - | | |
| 
Lender fees | | 
| 325,000 | | | 
| - | | |
| 
Insurance | | 
| - | | | 
| 12,118 | | |
| 
Others | | 
| 150,867 | | | 
| 155,441 | | |
| 
Total | | 
$ | 6,388,219 | | | 
$ | 5,191,868 | | |
The Company has estimated and accrued for its
sales tax liability at $355 and $3,703 as of December 31, 2025 and 2024, respectively.
During 2024, the Company recognized a gain on
forgiveness of accounts payable of $389,169. This gain was included as a reduction of selling and marketing expenses.
F-18
**Note 11 Notes Payable**
The Companys notes
payable at December 31, 2025 and 2024 are as follows:
| 
| | 
December 31, 2025 | | | 
December 31, 2024 | | |
| 
$10,000,000 August 9, 2017 Loan | | 
$ | - | | | 
$ | 12,333,052 | | |
| 
$2,000,000 and $6,000,000 Notes | | 
| 9,595,223 | | | 
| 9,794,165 | | |
| 
$5,450,000 December 28, 2023 Loan | | 
| - | | | 
| 2,802,445 | | |
| 
$3,020,824 March 27, 2024 Loan | | 
| - | | | 
| 2,302,824 | | |
| 
Other | | 
| - | | | 
| 317,292 | | |
| 
$3,024,000 November 12, 2025 Advance | | 
| 2,436,000 | | | 
| - | | |
| 
$17,500,000 May 2025 Loan | | 
| 17,500,000 | | | 
| - | | |
| 
| | 
| 29,531,223 | | | 
| 27,549,778 | | |
| 
Unamortized debt issuance cost and debt discount | | 
| (2,816,562 | ) | | 
| (34,432 | ) | |
| 
Total | | 
| 26,714,661 | | | 
| 27,515,346 | | |
| 
| | 
| | | | 
| | | |
| 
Current portion, shareholder | | 
| - | | | 
| (4,000,000 | ) | |
| 
Current portion, other | | 
| (1,658,215 | ) | | 
| (7,725,272 | ) | |
| 
Long-term portion, shareholder | | 
| - | | | 
| 8,333,053 | | |
| 
Long-term portion, other | | 
$ | 25,056,446 | | | 
$ | 7,457,022 | | |
$950,000 June 26, 2015 Security Agreement:
On June 26, 2015, the Company, through its wholly
owned subsidiary, Neuragen Corp. (Neuragen), issued a 0% promissory note in a principal amount of $950,000 in connection
with an Asset Purchase Agreement to Knight Therapeutics Inc. (Knight). The note requires $250,000 to be paid on or before June 30, 2016,
and $700,000 to be paid in quarterly installments (beginning with the quarter ending September 30, 2015) equal to the greater of $12,500
or 5% of U.S. net sales, and 2% of U.S. net sales of Neuragen for 60 months thereafter. The payment of such amounts is secured by a security
interest in certain assets, undertakings and property (Collateral) pursuant to the Security Agreement, which will be released
upon receipt of total payments of $1.2 million.
The Company recorded present value of future payments
of $199,640 and $204,941 as of March 31, 2024 and December 31, 2023, respectively. At March 31, 2024 and December 31, 2023, the Company
owed Knight $275,000 and $287,500, respectively in relation to this agreement. The Company recorded interest expense of $4,799 for the
year ended December 31, 2024. The Company made payments of $12,500 during 2024.
During June 2024, this Security Agreement was
consolidated with the other outstanding loans to Knight.
$10,000,000 August 9, 2017 Loan:
On August 9, 2017, the Company entered into a
Second Amendment to Loan Agreement (Second Amendment) with Knight, pursuant to which Knight agreed to loan the Company an
additional $10 million.
The Company recognized interest expense of $623,355
and $1,545,674 during the years ended December 31, 2025 and 2024, respectively.
During June 2024, the Company entered into Sixth
Amended Agreement with Knight Therapeutics Inc., a shareholder, to modify prior Agreements. This modification consolidated outstanding
loans and extended the maturity dates of the loans to March 31, 2026.
On May 29, 2025, the Company satisfied the amount
outstanding as of that date of $12,713,858 through a combination of (i) a $10,000,000 cash repayment, (ii) an early payment discount of
$1,213,858 and (iii) a conversion of $1,500,000 into equity (the Equity Conversion).
On June 11, 2025 (the Initial Exercise
Date), the Company issued a pre-funded common stock purchase warrant (the Pre-Funded Warrant) to purchase up to 428,570
shares of common stock (each a Warrant Share), to Knight, in connection with the Equity Conversion. The Pre-Funded Warrant
expires upon the earlier of the date the Pre-Funded Warrant is exercised in full, and June 11, 2026. The aggregate exercise price of the
Pre-Funded Warrant, except for a nominal exercise price of $0.00001 per Warrant Share, was pre-funded to the Company on or prior to the
Initial Exercise Date and, consequently, no additional consideration (other than the nominal exercise price of $0.00001 per Warrant Share)
shall be required to be paid by Knight to effect any exercise of the Pre-Funded Warrant. The Pre-Funded Warrant may be exercised, in whole
or in part, by means of a cashless exercise. Pursuant to Section 2(f) of the Pre-Funded Warrant, the Pre-Funded Warrant
will be automatically exercised via cashless exercise upon the earlier of (i) June 11, 2026, or (ii) the closing of the
next sale of equity securities of the Company. The Company relied upon the exemption from registration provided by Section 4(a)(2) of
the Securities Act for transactions by an issuer not involving a public offering to issue the Pre-Funded Warrant. The Company valued 428,570
pre-funded warrants at $899,993 resulting in a gain to the Company of $1,813,865 upon settlement of this loan.
As of December 31, 2025 and 2024 the total consolidated
amount outstanding on these loans, including accrued interest and royalties was, $0 and $12,333,052, respectively.
F-19
$2,000,000 February 10, 2022 Loan:
On February 10, 2022, the Company entered into
a promissory note for $2,000,000 with an individual which was to be repaid with subsequent financing.
On March31, 2024, we entered into a Modification
Agreement in relation to this loan. Effective March31, 2024, the interest rate is 12%, compounded quarterly. Cash payments of interest
shall be made monthly, on the finalday of each month commencing in April2024. We are required to make principal payments of
$1,000,000 each quarter starting from March31, 2025 until December31, 2025. The remaining principal and unpaid interest is
fully due on March31, 2026. In addition, a loan renegotiation fee of $500,000 shall be earned and payable on March31, 2026
or at such time the loan is paid in full. Upon closing of a sale transaction, as defined in the agreement, a bonus success fee of $1,800,000
will be earned and payable. An event of default, as defined in the agreement, will trigger a default interest rate increase by 5% to 17%.
An incentive fee of a maximum of $563,092 will be paid, prorated if the loan is paid off early. There is a cross-default clause in the
agreement which states that if Knight triggers an event of default on its own loan facility, this loan will also be under default. This
Agreement consolidates this $2,000,000 loan and the $6,000,000 March8, 2022 loan as detailed below.
Subsequently and pursuant to the modification
agreement entered into on June 14, 2023, effective September 9, 2022, the promissory loan would bear all the same characteristics as the
additional $6,000,000 March 8, 2022 loan noted below.
$6,000,000 March 8, 2022 Loans:
On March 8, 2022, the Company entered into Securities
Purchase Agreements with debenture holders for the Senior Subordinated Debentures in the amount of $6,000,000 with an original maturity
date of September 8, 2022 and warrants with a term of 3 years. The Senior Subordinated Debentures were modified on June 14, 2023 in conjunction
with the promissory note. The modification included the exercise of $1,500,000 on cash payment in lieu of the exercise of warrants. Pursuant
to ASC 480, warrants were classified as liability and we accrued the warrant liability of $1,500,000 on March 8, 2022, the date of the
issuance. On September 8, 2022, the date of the exercise of the warrants, we offset this warrant liability and added the $1,500,000 balance
to the Senior Subordinated Debentures.
On March 31, 2024, the Company entered into a
Modification Agreement in relation to this loan, which consolidated it with the $2,000,000 February 10, 2022 loan above.
On May 30, 2025, the Company entered into a Subordination
Agreement in relation to this $8 million loan, whereby this loan becomes subordinated debt to the senior lender ($17,500,000 May 2025
Loan see below). This loan may only be repaid based on certain conditions which must be met before payment can be made. There
is no maturity date on this consolidated loan, and bears interest at 12% per annum.
Interest Payment Conditions means
with respect to any payment of interest on this loan, the satisfaction of the following conditions:
| 
(a) | 
as of the date of any such interest payment and immediately after giving effect thereto, no Default or Event of Default has occurred and is continuing; | |
| (b) | Liquidity (prior to and after giving effect to such payment) shall not be less than $2,000,000; | |
| 
(c) | 
the Fixed Charge Coverage Ratio of the Borrower and its Subsidiaries for the period of 12 fiscal months of the Borrower and its Subsidiaries most recently ended prior to such payment (and, for the avoidance of doubt, without giving effect to such payment for purposes of determining Consolidated Net Interest Expense), shall be not less than 1.20 to 1.00; and | |
| 
(d) | 
the Administrative Agent shall have received a certificate of an Authorized Officer of the Borrower certifying as to compliance with the preceding clauses and demonstrating (in reasonable detail) the calculation required thereby. | |
Principal Payment Conditions means
with respect to any payment or prepayment of principal on any Sanders Note, the satisfaction of the following conditions:
| 
(a) | 
as of the date of any such principal payment and immediately after giving effect thereto, no Default or Event of Default has occurred and is continuing; | |
| (b) | Liquidity (prior to and after giving effect to such payment) shall not be less than $4,000,000; | |
| 
(c) | 
the Fixed Charge Coverage Ratio of the Borrower and its Subsidiaries for the period of 12 fiscal months of the Borrower and its Subsidiaries most recently ended prior to such payment (and, for the avoidance of doubt, without giving effect to such payment for purposes of determining Consolidated Net Interest Expense), shall be not less than 1.20 to 1.00; | |
| 
(d) | 
the Consolidated Senior Net Leverage Ratio of the Borrower and its Subsidiaries as of the end of such fiscal quarter of the Borrower ending on or most recently preceding the date of such payment or prepayment was less than 2.75 to 1.00; | |
F-20
| (e) | such payment or prepayment is made using only Net Cash Proceeds of an Equity Issuance which are not required to be applied as a mandatory prepayment pursuant to Section 2.5(c)(v) in an amount not to exceed fifty percent (50%) of such Net Cash Proceeds; and | |
| 
(f) | 
the Administrative Agent shall have received a certificate of an Authorized Officer of the Borrower certifying as to compliance with the preceding clauses and demonstrating (in reasonable detail) the calculation required thereby. | |
On April 28, 2025, the Company entered into Assignment,
Assumption and Release Agreement with the holder to release Jack Ross (CEO of the Company) from the obligation to personally grant warrants
struck at $0.01 penny per share, covering 10% of his stock to the lender for non-payment of principal amount plus loan renegotiation fees
by December 31, 2024. The Company issued 441,178 shares valued at $847,062 to the lender for releasing CEO from this obligation.
The Company recognized total interest expense
of $1,958,384 during the year ended December 31, 2025, which includes shares valued at $847,062 and $1,260,187 during the year ended December
31, 2024. The Company repaid $198,943 on this loan during the year ended December 31, 2025. The outstanding loan balance at December 31,
2025 and 2024 was $9,595,223 and $9,794,166, respectively.
$5,450,000 December 28, 2023 Loan:
On December 28, 2023, the Company entered into
a confidential settlement agreement and mutual general release with a former supplier. The loan bears interest at 5% per annum and is
payable in full with the last loan payment. This settlement resulted in a gain to the Company of $2,235,986 and is reflected as a reduction
of cost of sales (See Note 13).
During the years ended December 31, 2025 and 2024,
the Company made payments of $2,622,201 and $2,000,000, respectively toward this loan. During June 2025, the supplier agreed to a Payoff
Letter re: Settlement Agreement, resulting in a lesser prepay amount resulting in a gain to the Company of $180,244.
The outstanding loan balance at December 31, 2025
and 2024 was $0 and $2,802,445, respectively.
$3,020,824 March 27, 2024 Loan:
On March 27, 2024, the Company entered into a
confidential settlement agreement and mutual general release with a supplier.
During the years ended December 31, 2025 and 2024,
the Company made payments of $2,160,412 and $700,000 toward this loan, respectively. During June 2025, the supplier agreed to a Payoff
Letter re: Settlement Agreement, resulting in a lesser prepay amount, resulting in a gain to the Company of $160,412. The outstanding
loan balance at December 31, 2025 and 2024 was $0 and $2,320,824, respectively.
$418,100 May 1, 2024 Loan:
On May 1, 2024, the Company entered into a loan
agreement of $418,100 with Shopify Capital Inc. for an advancement of working capital from its online processing account. The Company
received $370,000 from Shopify Capital Inc. and $48,100 was an original issue discount. The loan bears a repayment rate of 25% of daily
sales.
The payment of such amounts is secured by a security
interest in certain assets, undertakings and property pursuant to the Security Agreement, which will be released upon receipt of total
payments of $418,100.
The Company recognized amortization of original
issue discount of $32,297 and $13,067, which is included in interest expense in the statement of operations and comprehensive (loss) income
during the years ended December 31, 2025 and 2024, respectively. The outstanding loan balance at December 31, 2025 and 2024 was $0 and
$269,488, respectively.
$118,650 May 22, 2024 Loan:
On May 22, 2024, the Company entered into a loan
agreement of $118,650 with Shopify Capital Inc. for an advancement of working capital from its online processing account. The Company
received $105,000 from Shopify Capital Inc. and $13,650 was an original issue discount. The loan bears a repayment rate of 25% of daily
sales.
The payment of such amounts is secured by a security
interest in certain assets, undertakings and property pursuant to the Security Agreement, which will be released upon receipt of total
payments of $118,650.
F-21
The Company recognized amortization of original
issue discount of $2,135 and $11,515, which is included in interest expense in the statement of operations and comprehensive (loss) income
during the years ended December 31, 2025 and 2024, respectively. The outstanding loan balance at December 31, 2025 and 2024 was $0 and
$16,425, respectively. 
$800,000 December 5, 2024 Loan:
On December 5, 2024, the Company entered into
a cash advance agreement of $800,000 with Cedar Advance LLC for an advancement of working capital. The Company received $760,000 and recorded
$40,000 as interest expense. The loan bears a repayment rate of $41,100 per week. In conjunction with the advance, the Company issued
18,000 shares of common stock to the consultant who facilitated the facility and thus recognized $97,920 as interest expense.
The Company recognized total interest expense
of $136,000 during the year ended December 31, 2024. The outstanding loan balance at December 31, 2024 was $0 due to the Company prepaying
the remaining balance.
$2,268,000 February
2025 Loan:
On January 29, 2025, the Company entered into
a cash advance agreement of $2,268,000with Cedar Advance LLC for an advancement of working capital. The Company received $1,496,250and
recorded $771,750as original issue discount. The loan bears a repayment rate of $81,000per week with a total payment of $2,268,000.
In conjunction with the advance, the Company issued30,360shares of common stock to the consultant who facilitated the facility
and thus recognized $117,648as financing cost.
The Company recognized total interest expense
of $889,398 and during the year ended December 31, 2025. The outstanding loan balance at December 31, 2025 was $0.
$17,500,000 May 2025 Loan:
On May 30, 2025, the Company entered into a term
loan credit agreement (the Credit Agreement) with ACP Agency, LLC (ACP). The Credit Agreement consists of
a $15.0 million term loan (the Term Loan), up to $2.5 million in a committed delayed draw facility (the Delayed Draw
Facility), and up to $2.5 million in an uncommitted term loan incremental facility (the Incremental Facility), which
facilities are secured by all of the assets of the Company and certain of its subsidiaries; including, without limitation, a pledge of
the Companys equity interests in its subsidiaries and their respective rights to intellectual property. Further, the obligations
of the Company under the Credit Agreement are guaranteed by the Company and certain of its subsidiaries. The proceeds of the Term Loan
were used to repay existing indebtedness of the Company, pay related fees and transaction costs, and provided working capital to the Company.
The proceeds of the Delayed Draw Facility were used to pay off indebtedness owed by the Company pursuant to certain settlement agreements.
All capitalized words used but not defined herein have the meanings assigned in the Credit Agreement.
The Credit Agreement has customary representations,
warranties and covenants including restrictions on indebtedness, liens, restricted payments and dividends, investments, asset sales and
similar covenants and contains customary events of default. The Credit Agreement also contains covenants requiring the Company and its
subsidiaries to maintain a maximum (x) consolidated senior net leverage ratio of (i) 3.25:1.00 for the quarter ending September 30, 2025,
(ii) 3.25:1.00 for the quarter ending December 31, 2025, (iii) 3.00:1.00 for the quarter ending March 31, 2026, (iv) 2.75:1.00 for the
quarter ending June 30, 2026, (v) 2.75:1.00 for the quarter ending September 30, 2026, and (vi) 2.50:1.00 for the quarter ending December
31, 2026 and each fiscal quarter ended thereafter and (y) a fixed charge coverage ratio of 1.20 for the quarter ending September 30, 2025
and each fiscal quarter ended thereafter.
Of the Term Loan, $175,000 is subject to repayment
on each of January 1, 2026, July 1, 2026 and October 1, 2026, $525,000 on January 1, 2027 and the remaining balance is to be repaid in the
amount of $350,000 beginning April 1, 2027 and the first day of each quarter thereafter. The Term Loan bears interest at a rate equal
to the Term SOFR rate plus 8.50%. The Delayed Draw Facility and Incremental Facility, if applicable, shall bear interest following any
advance of proceed thereunder, at a rate of either (x) (i) Term SOFR rate plus (ii) 8.5%, or (y) (i) a reference rate equal to the greater
of (a) 6.0% per annum, (b) the federal funds rate plus 0.50% per annum, (c) the Term SOFR rate plus 1% per annum, and (d) the rate last
quoted by The Wall Street Journal as the Prime Rate in the United States, plus (ii) 7.50%.
The Company received $15,000,000 of the Term Loan
in May 2025 and $2,500,000 under the Delayed Draw Facility in June 2025. These proceeds were used to pay out existing debt. The Company
recorded $2,385,954 as original debt discount. The Company recognized $360,511 as amortization during the year ended December 31, 2025.
The unamortized balance amounts to $2,025,443 at December 31, 2025.
On March 24, 2026, the Company entered into a second amendment (the Second Amendment) to its term loan credit agreement,
dated May 30, 2025 (as previously amended, the Credit Agreement, and as amended by the Second Amendment, the Amended
Credit Agreement), with ACP Agency, LLC (ACP), as administrative agent and collateral agent, and the lenders party
thereto. The Second Amendment amends certain provisions of the Credit Agreement, including provisions relating to the amortization schedule
for the term loan, interest payment mechanics, pricing, the application of equity issuance proceeds, limitations on the Companys
ability to elect Term SOFR-based interest, certain covenants, certain financial covenant levels and/or testing periods, and certain fee
and expense provisions, as well as related Events of Default provisions. All capitalized terms used but not defined herein have the meanings
assigned in the Amended Credit Agreement.
The Amended Credit Agreement provides for scheduled principal payments of $175,000 on each of July 1, 2026 and October 1, 2026, followed
by a scheduled principal payment of $525,000 on January 1, 2027, and scheduled principal payments of $350,000 beginning April 1, 2027
and on the first day of each quarter thereafter.
F-22
The Amended Credit Agreement adds an Applicable Margin step-up pursuant to which, if the Company fails on or before September 30, 2026
to raise at least $10,000,000 of Net Cash Proceeds from Equity Issuances made on or after the Second Amendment Effective Date (and apply
such proceeds as required under the Credit Agreement), then commencing October 1, 2026 the Applicable Margin will increase by 2.00% per
annum for the applicable Loans until the Company satisfies that $10,000,000 equity raise condition and applies such proceeds as required.
In addition, the Second Amendment modifies interest payment mechanics by requiring that the interest payment due on March 2, 2026 be paid
in kind by capitalizing such interest and adding it to the then-outstanding principal amount of the Term Loan and permitting the Company,
at its election and subject to providing the required notice, to pay all or a portion of the interest payment due on April 1, 2026 in
kind through similar capitalization.
The Second Amendment also adds a Minimum Consolidated Adjusted EBITDA covenant with stated dollar thresholds, including a minimum Consolidated
Adjusted EBITDA requirement of $500,000 for the fiscal quarter ended June 30, 2026 and $1,000,000 for the fiscal quarter ended September
30, 2026. The Second Amendment also revises the consolidated senior net leverage ratio testing levels and related testing periods (including
a specified maximum ratio of 20.00:1.00 for the fiscal quarter ended December 31, 2025 and a revised step-down schedule thereafter).
The Second Amendment further revises certain mandatory prepayment provisions relating to equity issuance proceeds. As amended, Net Cash
Proceeds from Equity Issuances received on or after the Second Amendment Effective Date (other than Excluded Equity Issuances) are to
be applied such that the first $6,000,000 may be retained for general corporate purposes, the next $4,000,000 must be applied to prepay
the outstanding principal amount of the Term Loan, and Net Cash Proceeds received in excess of $10,000,000 are subject to additional mandatory
prepayment requirements, including a requirement to prepay 50% of such excess proceeds if the Companys Consolidated Senior Net
Leverage Ratio as of the end of the most recent fiscal quarter ended on or before the date of receipt of such proceeds is equal to or
greater than 2.50 to 1.00 and 0% of such excess proceeds if such ratio is less than 2.50 to 1.00. The Second Amendment also limits the
Companys ability to elect Term SOFR-based interest by providing that, effective February 1, 2026, all outstanding Term SOFR Rate
Loans are automatically converted to Reference Rate Loans and the Company may not elect the Term SOFR rate option for any Loans until
it has made principal reduction payments from and after the Second Amendment Effective Date in an aggregate amount of not less than $4,000,000.
The Second Amendment also revises the Change of Control definition to include, among other circumstances, the acquisition
of beneficial ownership of more than 40% (increased from 30%) of the aggregate outstanding voting or economic power of the Companys
equity interests by any person or group (other than Jack Ross).
The Second Amendment also amends the Credit Agreement to include installment payment mechanics for certain legal expenses of ACP, amends
the conditions under which the Company may make interest and principal payments on other indebtedness, and amends the prepayment provisions
related to certain specified asset dispositions
In connection with the Second Amendment, on March 24, 2026 the Company issued a common stock purchase warrant (the Lender Warrant)
to Acme Credit Partners Fund I, LP (the Holder), a lender under the Credit Agreement. The Lender Warrant provides the Holder
the right to purchase 3,000,000 shares of the Companys common stock at an exercise price of $0.00001 per share. The Lender Warrant
has a ten-year term and becomes exercisable upon the occurrence of a Qualified Event of Default, defined as the occurrence
of any event of default under Section 8.1(a) of the Credit Agreement; the Lender Warrant terminates upon the indefeasible payment in full
of all secured obligations under the Credit Agreement and related loan documents.
The Lender Warrant contains an issuance limitation providing that, until stockholder approval is obtained, the Company may not issue shares
upon exercise if, after giving effect to such issuance, the Holder and its affiliates would beneficially own more than 19.9% of the Companys
outstanding common stock (the Beneficial Ownership Limitation). The Company has covenanted to seek stockholder approval
for issuances in excess of the Beneficial Ownership Limitation at the Companys next annual meeting of stockholders, to be held
no later than June 30, 2026, and to use reasonable best efforts to solicit such approval and to cause the Companys board of directors
to recommend approval. The Lender Warrant also provides for a cashless (net) exercise feature following a Qualified Event of Default.
The Term Loan bears interest at the greatest of
6.0% per annum, the Federal Funds Rate plus 0.50% per annum, Term SOFR rate plus 1.00% and the rate last quoted by The Wall Street Journal
as the Prime Rate in the United States, plus 7.5%, 12.5% per annum at December 31, 2025, and matures on May 30, 2029.
The Company recognized interest expense of $1,326,732
during the year ended December 31, 2025 with an average interest rate of 12.7%.
The Company is required to make future payments
as follows:
| 
2026 | | 
$ | 525,000 | | |
| 
2027 | | 
$ | 1,575,000 | | |
| 
2028 | | 
$ | 1,400,000 | | |
| 
2029 | | 
$ | 14,000,000 | | |
$3,024,000 November
2025 Advance:
On November 12, 2025, the Company entered into
a cash advance agreement of $3,024,000with Cedar Advance LLC for an advancement of working capital through the sale of receivables.
The Company received $2,000,000and recorded $1,024,000as original issue discount. The loan bears a repayment rate of $84,000per
week with a total payment of $3,024,000. In conjunction with the advance, the Company issued52,000shares of common stock to
the consultant who facilitated the facility and thus recognized $103,220as financing cost.
The Company recognized total interest expense
of $349,435 and during the year ended December 31, 2025. The outstanding loan balance at December 31, 2025 was $2,436,000, with unamortized
debt discount of $777,785 resulting in a net carrying amount of $1,658,215.
As of December 31, 2025 and as of the date of
filing this Annual Report, the Company was in compliance with all applicable covenants under its debt agreements.
F-23
**Note 12 Stockholders Equity**
The total number of shares of all classes of capital
stock which the Company is authorized to issue is 300,000,000 shares of common stock with $0.00001 par value.
On October 22, 2024, our registration statement
on Form S-1 (File No. 333-282780), as amended (the Registration Statement) was declared effective by the SEC for our underwritten
initial public offering in which we sold a total of 1,150,000 shares of our common stock, par value $0.00001 per share, at price to the
public of $9.00 per share, for gross proceeds of $10,350,000. Roth Capital Partners, LLC acted as representative of the underwriters for
the offering.
The offering closed on October 24, 2024 (the initial
public offering or IPO). Following the sale of all the shares upon the closing of the initial public offering and
the expiration of the over-allotment option, the offering terminated. We received net proceeds of approximately $8,397,044 after deducting
underwriting discounts and commissions and the estimated offering expenses. No payments for such expenses were made directly or indirectly
to (i) any of our officers or directors or their associates, (ii) any persons owning 10% or more of any class of our equity securities,
or (iii) any of our affiliates. There has been no material change in the planned use of proceeds from our initial public offering as described
in the Prospectus.
The Company issued warrants on October 24, 2024 (the Issuance
Date) to purchase 103,500 shares to the underwriter as part of the IPO with an expiration date of (i) the third (3rd) anniversary
of the Exercisability Date, defined as the Issuance Date, for Twenty Five Percent (25%) of the Warrant, (ii) the fourth anniversary of
the Exercisability Date for Twenty Five Percent (25%) of the Warrant and (iii) the fifth (5th) anniversary of the Exercisability Date
for Fifty Percent (50%) of the Warrant. The Company determined the fair value of the warrants of $490,443 during the year ended December
31, 2024 using the Black-Scholes fair value option-pricing model with the following weighted average assumptions: estimated fair value
of the Companys common stock of $9.01, risk-free interest rates of 4.02%-4.03%, volatility of 69%-76%, expected term of 3-5 years
and dividend yield of 0%. Because the warrants were issued in connection with the IPO, the fair value of the warrants was recorded as
an offering cost and reflected as a reduction of additional paid-in capital.
During 2025 and 2024 the Company issued 82,360
and 18,000 shares, respectively, to a consultant who facilitated advances (see Note 11).
During 2025, the Company issued 428,570 pre-funded
warrants to Knight as a partial settlement of debt. These warrants were fully exercised during the year ended December 31, 2025 (see Note
11).
During 2025, the Company issued 441,178 shares
valued at $847,062 in conjunction with an assignment, assumption and release agreement with a note holder (see Note 11).
During 2025, the Company issued 60,000 shares
valued at $127,200 to a consultant.
On August 27, 2025 the Company sold an aggregate
of 1,750,000 shares at a price to the public of $2.50 per share, pursuant to that certain Underwriting Agreement, dated August 25, 2025,
between the Company and Bancroft Capital, LLC, as representative of the several underwriters named in the Underwriting Agreement (the
Representative). In addition, pursuant to the Underwriting Agreement, the Company granted the Representative a 45-day option
to purchase up to 262,500 additional shares of Common Stock to cover over-allotments in connection with the Offering at the public offering
price, less underwriting discounts and commissions.
Gross proceeds of the offering were $4,375,000,
before deducting underwriting discounts and commissions of seven percent (7%) of the gross proceeds and estimated offering expenses. The
Company used the net proceeds from the Offering for working capital and other general corporate purposes. Net proceeds from the offering
were $3,719,546.
Pursuant to the Underwriting Agreement, the Company
also issued to the Representative and its designees warrants to purchase 52,500 shares to the underwriter as part of an equity raise with
an expiration date of (i) the third anniversary of the exercisability date (February 21, 2026) for twenty five percent (25%) of the warrant,
(ii) the fourth anniversary of the exercisability date for twenty five percent (25%) of the warrant and (iii) the fifth anniversary of
the exercisability date for fifty percent (50%) of the warrant. The Company determined the fair value of the warrants of $51,465 during
the year ended December 31, 2025 using the Black-Scholes fair value option-pricing model with the following weighted average assumptions:
estimated fair value of the Companys common stock of $2.09, risk-free interest rates of 3.59-3.69%, volatility of 60-70%, expected
term of 3-5 years and dividend yield of 0%. Because the warrants were issued in connection with the IPO, the fair value of the warrants
was recorded as an offering cost and reflected as a reduction of additional paid-in capital.
During 2025, the Company granted options to purchase
750,000 shares to a company owned by Mr. Jack Ross, the Chief Executive Officer of the Company, and options to purchase 150,000 shares
each to three employees of the Company. The options have a five-year term. One-third (1/3) of the total number of shares of Common Stock
(including fractional shares, as applicable) subject to these Options shall vest on the one (1) year anniversary of the Vesting Commencement
Date and the remaining two-thirds (2/3) of the total number of shares of Common Stock (including fractional shares, as applicable) subject
to this Option shall vest in equal monthly installments over the following twenty-four (24) months; provided, that the Optionholder remains
actively providing services to the Company or any of its Affiliates as of each such date. The Company determined the fair value of the
options of $1,395,685 during the year ended December 31, 2025 using the Black-Scholes fair value option-pricing model with the following
weighted average assumptions; estimated fair value of the Companys common stock of $2.38, risk-free interest rate of 3.59%, volatility
of 65%, expected term of 3.5 years and dividend yield of 0%.
As of December 31, 2025, and 2024, there were
11,483,926 and 8,721,818 shares issued, respectively, and 11,303,853 and 8,541,745 shares outstanding, respectively.
****
F-24
****
**Note 13 Commitments and Contingencies**
Litigation:
From time to time the Company may become a party
to litigation in the normal course of business. Management believes that there are no current legal matters that would have a material
effect on the Companys financial position, results of operations or cash flows.
License Revenue:
During 2025 the Company entered into a license
agreement with a company to license its IP to territories in the United Arab Emirates and Turkey. The Company recognized $1,500,000 as
licensing revenue in conjunction with this agreement during March 2025, $500,000 during May 2025 and $900,000 during June 2025. Due to
the instability in the countries, the licensee terminated the agreement in February 2026 with the Company, resulting in a reversal of
the $2,900,000 license fee revenue during December 2025. Despite the termination, the Company is still pursuing the registration of the
IP in those countries.
****
**Note 14 Stock Options and Warrants**
The following table summarizes the changes in
options outstanding and the related prices for the shares of the Companys common stock issued to employees and consultants under
a stock option plan at December 31, 2025:
| | | | Options Outstanding | | Options Exercisable | |
| Exercise Price ($) | | | Number Outstanding | | Weighted 
Average Remaining Contractual Life (Years) | | | Weighted 
Average Exercise Price ($) | | | Number Exercisable | | Weighted Average Exercise 
Price ($) | | |
| $ | 2.38 | | | 1,200,000 | | | 4.71 | | | $ | 2.38 | | | - | | $ | - | | |
The stock option activity for the year ended December
31, 2025 and 2024 is as follows:
| 
| | 
Options Outstanding | | | 
Weighted Average Exercise Price | | |
| 
Outstanding at December 31, 2023 | | 
| 252,102 | | | 
$ | 6.15 | | |
| 
Granted | | 
| 84,034 | | | 
| 10.71 | | |
| 
Exercised | | 
| - | | | 
| - | | |
| 
Expired or canceled | | 
| (84,034 | ) | | 
| (10.71 | ) | |
| 
Outstanding at December 31, 2024 | | 
| 252,102 | | | 
| 6.15 | | |
| 
Granted | | 
| 1,200,000 | | | 
| 2.38 | | |
| 
Exercised | | 
| - | | | 
| - | | |
| 
Expired or canceled | | 
| (252,102 | ) | | 
| (6.15 | ) | |
| 
Outstanding at December 31, 2025 | | 
| 1,200,000 | | | 
$ | 2.38 | | |
| 
Exercisable at December 31, 2025 | | 
| - | | | 
$ | - | | |
Stock-based compensation expense related to options
was $136,248 and $0 during the years ended December 31, 2025 and 2024, respectively, and is recognized using the straight-line method.
Stock options outstanding as of December 31, 2025 and 2024, as disclosed in the above table, have an intrinsic value of $0 and $119,748,
respectively. As of December 31, 2025, unamortized stock-based compensation costs related to options was $1,259,437 and will be recognized
over a period of 2.75 years.
The following table summarizes the changes in
warrants at December 31, 2025:
| | | | Warrants Outstanding | | Warrants Exercisable | |
| Exercise Price ($) | | | Number Outstanding | | Weighted Average Remaining Contractual Life (Years) | | | Weighted Average Exercise Price ($) | | | Number Exercisable | | Weighted Average Exercise Price ($) | | |
| $ | | | | | 2.75-11.70 | | | 156,000 | | | 3.35 | | | $ | 8.69 | | | 103,500 | | $ | 11.70 | | |
F-25
The warrant activity for the year ended December
31, 2025 is as follows:
| 
| | 
Warrants Outstanding | | | 
Weighted Average Exercise Price | | |
| 
Outstanding at December 31, 2023 | | 
| - | | | 
$ | - | | |
| 
Granted | | 
| 103,500 | | | 
| 11.70 | | |
| 
Exercised | | 
| - | | | 
| - | | |
| 
Expired or canceled | | 
| - | | | 
| - | | |
| 
Outstanding at December 31, 2024 | | 
| 103,500 | | | 
| 11.70 | | |
| 
Granted | | 
| 481,070 | | | 
| 0.30 | | |
| 
Exercised | | 
| (428,570 | ) | | 
| (0.00001 | ) | |
| 
Expired or canceled | | 
| - | | | 
| - | | |
| 
Outstanding at December 31, 2025 | | 
| 156,000 | | | 
$ | 8.69 | | |
| 
Exercisable at December 31, 2025 | | 
| 103,500 | | | 
$ | 11.70 | | |
Stock warrants outstanding as of both December
31, 2025 and 2024, as disclosed in the above table, have an intrinsic value of $0.
During June 2025, the Company issued 428,570 warrants
valued at $899,993 to settle a loan payable to a shareholder. The Company determined the value of the warrants using the Black-Scholes
fair value option-pricing model with the following weighted average assumptions: estimated fair value of the Companys common stock
of $2.10, risk-free interest rate of 4.30%, volatility of 97%, expected term of 0.1 years and dividend yield of 0%.
**Note 15 Segments**
Segment identification and selection is
consistent with the management structure used by the Companys chief executive officer who is the Chief Operating Decision
Maker (CODM) to evaluate performance and make decisions regarding resource allocation, as well as the materiality of financial
results consistent with that structure. Based on the Companys management structure and method of internal reporting, the
Company has one operating and reportable segment. The Company derives its revenue from the sale of nutraceuticals. The accounting
policies of the segment are the same as those described in the summary of significant accounting policies. The chief operating
decision maker assesses performance for the segment and decides how to allocate resources based on net income that also is reported
on the income statement as consolidated net income. The measure of segment assets is reported on the balance sheet as total
consolidated assets. Significant segment expenses include retailer promotions, freight and fulfillment, marketing and salaries. The
Companys CODM reviews financial information presented and decides how to allocate resources based on net income. The Company
does not have any intra-entity sales or transfers. The Companys CODM does not review operating results on a disaggregated
basis; rather, the chief operating decision maker reviews operating results on an aggregated basis.
Revenue attributed to customers in the United
States and foreign countries for the years ended December 31, 2025 and 2024 were as follows:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
United States | | 
$ | 27,318,377 | | | 
$ | 30,831,188 | | |
| 
Canada | | 
| 2,418,056 | | | 
| 3,926,370 | | |
| 
Mexico | | 
| 623,660 | | | 
| 3,638 | | |
| 
Other | | 
| 20,716 | | | 
| 73,047 | | |
| 
| | 
$ | 30,380,809 | | | 
$ | 34,834,243 | | |
The Companys revenue by product group for
the years ended December 31, 2025 and 2024 were as follows:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Nutraceuticals | | 
$ | 29,731,664 | | | 
$ | 33,392,094 | | |
| 
Beverages | | 
| 631,332 | | | 
| 1,425,239 | | |
| 
Consumer Goods | | 
| 17,987 | | | 
| 16,910 | | |
| 
| | 
$ | 30,380,809 | | | 
$ | 34,834,243 | | |
F-26
The Companys revenue by major sales channel
for the years ended December 31, 2025 and 2024 were as follows:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Online | | 
$ | 8,131,385 | | | 
$ | 8,360,297 | | |
| 
Retail | | 
| 22,249,424 | | | 
| 26,473,946 | | |
| 
| | 
$ | 30,380,809 | | | 
$ | 34,834,243 | | |
The Companys significant expenses for the years ended December
31, 2025 and 2024 were as follows:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
Retailer promotions | | 
$ | 5,145,915 | | | 
$ | 6,337,344 | | |
| 
Freight and fulfillment | | 
| 2,401,984 | | | 
| 2,026,259 | | |
| 
Online marketing | | 
| 3,391,220 | | | 
| 2,884,752 | | |
| 
Salaries and benefits, marketing | | 
| 1,350,751 | | | 
| 1,342,419 | | |
| 
Royalties and commissions | | 
| 770,312 | | | 
| 342,141 | | |
| 
Media credits | | 
| 859,920 | | | 
| - | | |
| 
TV advertising | | 
| 103,480 | | | 
| - | | |
| 
Other selling and marketing | | 
| 199,821 | | | 
| 447,686 | | |
| 
Gain on payables | | 
| - | | | 
| (389,169 | ) | |
| 
IT expenses | | 
| 648,610 | | | 
| 557,686 | | |
| 
Salaries and benefits, non-marketing | | 
| 3,316,213 | | | 
| 2,239,736 | | |
| 
Professional fees | | 
| 1,623,331 | | | 
| 372,305 | | |
| 
Other general and administrative expenses | | 
| 1,592,577 | | | 
| 1,547,278 | | |
| 
Stock based compensation | | 
| 438,448 | | | 
| - | | |
| 
Board of Directors compensation | | 
| 125,000 | | | 
| - | | |
| 
Reserve for bad debts | | 
| 6,660,650 | | | 
| - | | |
| 
Amortization | | 
| 133,334 | | | 
| 133,334 | | |
| 
| | 
$ | 28,761,566 | | | 
$ | 17,841,771 | | |
Long-lived assets (net) attributable to operations
in the United States and foreign countries as of December 31, 2025 and 2024 were as follows:
| 
| | 
December31, 2025 | | | 
December31, 2024 | | |
| 
United States | | 
$ | 150,000 | | | 
$ | 283,333 | | |
| 
Foreign countries | | 
| - | | | 
| - | | |
| 
| | 
$ | 150,000 | | | 
$ | 283,333 | | |
**Note 16 Subsequent Events**
The Company evaluated its December 31, 2025 consolidated
financial statements for subsequent events through the date the consolidated financial statements were issued and concluded that except
as noted below, no subsequent events have occurred that would require adjustment or disclosure into the consolidated financial statements.
During January 2026, the Company repaid a short-term
loan from a related party in the amount of $100,000 along with interest of $15,000.
Subsequent to December 31, 2025, the Company has
repaid $175,000 of existing $17,500,000 May 2025 Loan.
During January 2026, the Company paid a bonus
to a company owned by the CEO of $400,000 for 2026.
On March 10, 2026, the Company entered into an
agreement with Cedar Advance LLC for a cash advance in the amount of $2,800,000 with a repayment amount of $3,500,000 if paid in 30 days.
The Company received $980,000 after deducting $140,000 in fees and paying off prior advance of $1,680,000. The Company is required to
make weekly payments of $100,800. In conjunction with the advance, the Company agreed to issue 118,000 shares of common stock to the consultant
who facilitated the facility and thus recognized $153,400 as financing cost.
During March 2026, the Company entered into a
confidential settlement agreement and mutual general release with a vendor. The Company has made payment of $420,000 toward this agreement
and the outstanding balance is $280,000.
During March 2026, the Company laid off 13 employees
in order to right size its overhead expenses.
During March 2026, the Company was notified by
a major customer, Costco, that due to an over-stock of FOCUSfactor inventory, driven by the declining sales of 22%, they are in a position
where they will not be ordering the majority of the product for their promotional endcaps for the remainder of the year.
During March 2026, the Company was notified by
its subordinated lender, Sanders Morris Harris, LLC., that they believe their loan has a maturity date of March 31, 2026, and they do
not intend to grant an extension on the maturity date, although the loan is fully subordinated to the senior lender.
F-27
**SIGNATURE**
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
| 
| 
SYNERGY CHC CORP. | |
| 
| 
| 
| |
| 
Date: March 31, 2026 | 
By: | 
/s/ Jack Ross | |
| 
| 
Name: | 
Jack Ross | |
| 
| 
Title: | 
Chief Executive Officer and Chairman | |
| 
| 
| 
(Principal Executive Officer) | |
Pursuant to the requirements of the Securities
Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the registrant and in the capacities and
on the dates indicated.
| 
Signature | 
| 
Title | 
| 
Date | |
| 
| 
| 
| 
| 
| |
| 
/s/ Jack Ross | 
| 
Chief Executive Officer and Chairman | 
| 
March 31, 2026 | |
| 
Jack Ross | 
| 
(Principal Executive Officer) | 
| 
| |
| 
| 
| 
| 
| 
| |
| 
/s/ Jaime Fickett | 
| 
Chief Financial Officer | 
| 
March 31, 2026 | |
| 
Jaime Fickett | 
| 
(Principal Financial and Accounting Officer) | 
| 
| |
| 
| 
| 
| 
| 
| |
| 
/s/ Alfred Baumeler | 
| 
Director | 
| 
March 31, 2026 | |
| 
Alfred Baumeler | 
| 
| 
| 
| |
| 
| 
| 
| 
| 
| |
| 
/s/ J. Paul SoRelle | 
| 
Director | 
| 
March 31, 2026 | |
| 
J. Paul SoRelle | 
| 
| 
| 
| |
| 
| 
| 
| 
| 
| |
| 
/s/ Nitin Kaushal | 
| 
Director | 
| 
March 31, 2026 | |
| 
Nitin Kaushal | 
| 
| 
| 
| |
| 
| 
| 
| 
| 
| |
| 
/s/ Teresa Thompson | 
| 
Director | 
| 
March 31, 2026 | |
| 
Teresa Thompson | 
| 
| 
| 
| |
44