STOCK TITAN

Notifications

Limited Time Offer! Get Platinum at the Gold price until January 31, 2026!

Sign up now and unlock all premium features at an incredible discount.

Read more on the Pricing page

[10-Q] LINGERIE FIGHTING CHAMPIONSHIPS, INC. Quarterly Earnings Report

Filing Impact
(Moderate)
Filing Sentiment
(Neutral)
Form Type
10-Q
Rhea-AI Filing Summary

Lingerie Fighting Championships, Inc. (BOTY) filed its Q3 2025 report. The company posted net income of $1,280,938 for the quarter, primarily from a $1,716,474 gain on the change in fair value of derivative liabilities. Operating performance remained weak: revenue was $34,122 and the company recorded an operating loss of $230,343 in Q3.

For the nine months, BOTY reported revenue of $87,160 and a net loss of $364,777. The balance sheet shows cash of $79,819 and total assets of $223,312 against total liabilities of $6,373,942, resulting in a stockholders’ deficit of $(6,150,630) as of September 30, 2025. Derivative liabilities were $2,956,313. The filing states substantial doubt about the company’s ability to continue as a going concern.

Financing activity continued through high-cost instruments: convertible notes and promissory notes include multiple tranches in default, with accrued interest payable of $1,143,241. Shares outstanding increased to 5,361,510,636 as of November 10, 2025, reflecting warrant exercises and 360,000,000 shares issued for services. The company also recorded digital assets of $121,673 and an unrealized loss of $18,827 in the period.

Positive
  • None.
Negative
  • Going concern uncertainty: filing cites substantial doubt about continuing operations.
  • Debt stress: multiple promissory and convertible notes disclosed as in default with $1,143,241 accrued interest payable.

Insights

Derivative gains drove Q3 profit; core operations and debt remain stressed.

BOTY reported Q3 net income of $1,280,938 driven by a $1,716,474 gain from revaluing derivative liabilities, while operations showed an $230,343 loss. Nine‑month revenue was $87,160, underscoring a very small operating base relative to fixed costs and financing burden.

Leverage and overhang are notable: total liabilities of $6,373,942 versus assets of $223,312, including $2,956,313 derivative liabilities. Several promissory and convertible notes are disclosed as in default, with $1,143,241 accrued interest payable. The filing states substantial doubt about going concern.

Equity expansion continued via warrant exercises and shares for services, taking outstanding shares to 5,361,510,636 as of November 10, 2025. Actual future results will hinge on financing terms and any changes in derivative valuations; operating traction remains limited in the excerpt.

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 10-Q

(Mark One)

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

For the quarterly period ended September 30, 2025

or

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________ to ____________

Commission File Number 000-55498

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC.

(Exact name of registrant as specified in its charter)

 

Nevada

 

20-8009362

(State or other jurisdiction

of incorporation or organization)

 

(IRS Employer

Identification No.)

 

 

 

6955 North Durango Drive, Suite1115-129,

Las Vegas, NV

 

89149

(Address of principal executive offices)

 

(Zip Code)

 

(702) 505-0743

(Registrant’s telephone number, including area code)

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

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

 

Title of each class

Trading  Symbol(s)

Name of each exchange on which registered

None

None

None

 

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 is a shell company (as defined in Rule 12b-2 of the Exchange Act) YES     ☒ NO

 

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY

PROCEEDINGS DURING THE PRECEDING FIVE YEARS

 

Check whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Exchange Act after the distribution of securities under a plan confirmed by a court. ☐ YES      ☐ NO

 

APPLICABLE ONLY TO CORPORATE ISSUERS

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

5,361,510,636 shares of common stock issued and outstanding as of November 10, 2025.

 

 

 

 

TABLE OF CONTENTS

 

PART I - FINANCIAL INFORMATION

 

 

 

 

 

Item 1.

Financial Statements

 

3

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

25

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

 

30

 

Item 4.

Controls and Procedures

 

30

 

 

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

 

 

 

Item 1.

Legal Proceedings

 

31

 

Item 1A.

Risk Factors

 

31

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

31

 

Item 3.

Defaults Upon Senior Securities

 

31

 

Item 4.

Mine Safety Disclosures

 

31

 

Item 5.

Other Information

 

31

 

Item 6.

Exhibits

 

32

 

 

 

 

 

 

SIGNATURES

 

33

 

 

 
2

Table of Contents

 

PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

 LINGERIE FIGHTING CHAMPIONSHIPS, INC.

BALANCE SHEETS

 

 

 

 September 30,

 

 

 December 31, 

 

 

 

2025

 

 

2024

 

 

 

(Unaudited)

 

 

(Audited)

 

ASSETS

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$79,819

 

 

$2,193

 

     Accounts receivable

 

 

 8,101

 

 

 

 -

 

Prepaid expenses

 

 

12,325

 

 

 

-

 

Total Current Assets

 

 

100,245

 

 

 

2,193

 

 

 

 

 

 

 

 

 

 

Equipment, net of depreciation

 

 

1,394

 

 

 

2,359

 

Intangible assets - digital assets

 

 

121,673

 

 

 

-

 

Total Assets

 

$223,312

 

 

$4,552

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$14,787

 

 

$1,724

 

Accounts payable - related party

 

 

811,628

 

 

 

743,628

 

Accrued interest payable

 

 

1,143,241

 

 

 

922,924

 

Deferred revenue

 

 

 16,667

 

 

 

 -

 

Promissory notes in default

 

 

340,000

 

 

 

340,000

 

Convertible notes in default

 

 

918,974

 

 

 

767,974

 

Convertible notes, net of $377,057 and $81,526 debt discount, respectively

 

 

143,165

 

 

 

89,474

 

Derivative liabilities

 

 

2,956,313

 

 

 

3,070,137

 

Total Current Liabilities

 

 

6,344,775

 

 

 

5,935,861

 

 

 

 

 

 

 

 

 

 

 Deferred revenue - non-current

 

 

 29,167

 

 

 

 -

 

Total Liabilities

 

 

 6,373,942

 

 

 

 5,935,861

 

Commitments and Contingencies (Note 12)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

Preferred stock, par value $0.001 per share, 10,000,000 shares authorized, 51 shares issued and outstanding

 

 

-

 

 

 

-

 

Common stock, par value $0.001 per share, 10,000,000,000 shares authorized, 5,361,510,636 and 4,504,844,036 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

 

 

5,361,513

 

 

 

4,504,846

 

Additional paid-in capital

 

 

23,429

 

 

 

734,640

 

Accumulated deficit

 

 

(11,535,572)

 

 

(11,170,795)

Total stockholders' deficit

 

 

(6,150,630)

 

 

(5,931,309)

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT

 

$223,312

 

 

$4,552

 

 

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

 

 
3

Table of Contents

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC. 

STATEMENTS OF OPERATIONS 

(UNAUDITED)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$34,122

 

 

$23,533

 

 

$87,160

 

 

$103,041

 

Cost of services

 

 

145,425

 

 

 

12,509

 

 

 

169,139

 

 

 

70,052

 

GROSS PROFIT (LOSS)

 

 

(111,303)

 

 

11,024

 

 

 

(81,979

 

 

32,989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management salaries

 

 

30,000

 

 

 

30,000

 

 

 

90,000

 

 

 

90,000

 

Selling, general and administrative expenses

 

 

20,937

 

 

 

15,664

 

 

 

100,005

 

 

 

40,178

 

Professional fees

 

 

68,103

 

 

 

103,456

 

 

 

139,548

 

 

 

179,708

 

Professional fees - related party (including stock-based compensation of $0 and $20,000, respectively)

 

 

-

 

 

 

20,000

 

 

 

-

 

 

 

20,000

 

Total Operating Expenses

 

 

119,040

 

 

 

169,120

 

 

 

329,553

 

 

 

329,886

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING LOSS

 

 

(230,343)

 

 

(158,096)

 

 

(411,532)

 

 

(296,897)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(186,366)

 

 

(109,820)

 

 

(425,008)

 

 

(287,528)

Gain (Loss) on change in fair value of derivative liabilities

 

 

1,716,474

 

 

 

(502,228)

 

 

490,590

 

 

 

(1,026,154)

Unrealized loss on change in fair value of digital assets

 

 

(18,827)

 

 

-

 

 

 

(18,827)

 

 

-

 

Total Other Income (Expense)

 

 

1,511,281

 

 

 

(612,048)

 

 

46,755

 

 

 

(1,313,682)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before Income Taxes

 

 

1,280,938

 

 

 

(770,144)

 

 

(364,777)

 

 

(1,610,579)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Provision

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$1,280,938

 

 

$(770,144)

 

$(364,777)

 

$(1,610,579)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Income (Loss) per Common Share

 

$0.00

 

 

$(0.00)

 

$(0.00)

 

$(0.00)

Diluted Income per Common Share

 

$

0.00

 

 

$

(0.00

 

$

(0.00

 

$

(0.00

Basic Weighted Average Shares of Common Stock Outstanding

 

 

5,528,901,940

 

 

 

4,371,604,302

 

 

 

5,351,620,526

 

 

 

4,056,308,720

 

Diluted Weighted Average Shares of Common Stock Outstanding

 

 

21,644,020,925

 

 

 

4,371,604,302

 

 

 

5,351,620,526

 

 

 

4,056,308,720

 

 

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

 

 
4

Table of Contents

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC.

STATEMENTS OF STOCKHOLDERS’ DEFICIT

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024

(UNAUDITED)

 

Three and Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

 

Common Stock

 

 

Additional

 

 

 

 

 

Total

 

 

 

Number of Shares

 

 

Amount

 

 

Number of Shares

 

 

Amount

 

 

Paid-in

Capital

 

 

Accumulated

Deficit

 

 

Stockholders'

Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - December 31, 2024

 

 

51

 

 

$-

 

 

 

4,504,844,036

 

 

$4,504,846

 

 

$734,640

 

 

$(11,170,795)

 

$(5,931,309)

Common stock issued for exercise of warrants

 

 

-

 

 

 

-

 

 

 

100,000,000

 

 

 

100,000

 

 

 

(85,119)

 

 

-

 

 

 

14,881

 

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,279,508

 

 

 

1,279,508

 

Balance - March 31, 2025

 

 

51

 

 

$-

 

 

 

4,604,844,036

 

 

$4,604,846

 

 

$649,521

 

 

$(9,891,287)

 

$(4,636,920)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,925,223)

 

 

(2,925,223)

Balance - June 30, 2025

 

 

51

 

 

$-

 

 

 

4,604,844,036

 

 

$4,604,846

 

 

$649,521

 

 

$(12,816,510)

 

$(7,562,143)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for exercise of warrants

 

 

-

 

 

 

-

 

 

 

396,666,600

 

 

 

396,667

 

 

 

(313,092)

 

 

-

 

 

 

83,575

 

Common stock issued for services

 

 

-

 

 

 

-

 

 

 

360,000,000

 

 

 

360,000

 

 

 

(313,000)

 

 

-

 

 

 

47,000

 

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,280,938

 

 

 

1,280,938

 

Balance - September 30, 2025

 

 

51

 

 

$-

 

 

 

5,361,510,636

 

 

$5,361,513

 

 

$23,429

 

 

$(11,535,572)

 

$(6,150,630)

 

Three and Nine Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

 

Common Stock

 

 

Additional

 

 

 

 

 

Total  

 

 

 

Number of Shares

 

 

Amount

 

 

Number of Shares

 

 

Amount

 

 

Paid-in

Capital

 

 

Accumulated

Deficit

 

 

Stockholders'

Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - December 31, 2023

 

 

51

 

 

$-

 

 

 

3,896,928,536

 

 

$3,896,930

 

 

$1,206,572

 

 

$(9,302,609)

 

$(4,199,107)

Shares of common stock issued for exercise of warrants

 

 

-

 

 

 

-

 

 

 

57,915,500

 

 

 

57,916

 

 

 

(38,216)

 

 

-

 

 

 

19,700

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,229,800)

 

 

(2,229,800)

Balance - March 31, 2024

 

 

51

 

 

$-

 

 

 

3,954,844,036

 

 

$3,954,846

 

 

$1,168,356

 

 

$(11,532,409)

 

$(6,409,207)

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,389,365

 

 

 

1,389,365

 

Balance - June 30, 2024

 

 

51

 

 

$-

 

 

 

3,954,844,036

 

 

$3,954,846

 

 

$1,168,356

 

 

$(10,143,044)

 

$(5,019,842)

Shares of common stock issued for exercise of warrants

 

 

-

 

 

 

-

 

 

 

100,000,000

 

 

 

100,000

 

 

 

(73,716)

 

 

-

 

 

 

26,284

 

Share of common stocked issued for stock-based compensation

 

 

-

 

 

 

-

 

 

 

350,000,000

 

 

 

350,000

 

 

 

(280,000)

 

 

-

 

 

 

70,000

 

Share of common stocked issued for stock-based compensation - related parties

 

 

-

 

 

 

-

 

 

 

100,000,000

 

 

 

100,000

 

 

 

(80,000)

 

 

-

 

 

 

20,000

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(770,144)

 

 

(770,144)

Balance - September 30, 2024

 

 

51

 

 

$-

 

 

 

4,504,844,036

 

 

$4,504,846

 

 

$734,640

 

 

$(10,913,188)

 

$(5,673,702)

 

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

 

 
5

Table of Contents

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC.

STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024

(UNAUDITED)

 

 

 

Nine Months Ended

 

 

 

 September 30,

 

 

 

2025

 

 

2024

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net loss

 

$(364,777)

 

$(1,610,579)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

965

 

 

 

-

 

Stock-based compensation

 

 

47,000

 

 

 

70,000

 

Stock-based compensation - related party

 

 

-

 

 

 

20,000

 

(Gain) Loss on change in fair value of derivative liabilities

 

 

(490,590)

 

 

1,026,154

 

Loss on change in fair value of digital assets

 

 

18,827

 

 

 

-

 

Amortization of debt discount

 

 

204,691

 

 

 

100,408

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

     Accounts receivable

 

 

 (8,101

)

 

 

 -

 

Prepaid expense

 

 

(12,325)

 

 

-

 

Accounts payable and accrued liabilities

 

 

13,064

 

 

 

(8,563)

Accounts payable - related party

 

 

68,000

 

 

 

79,000

 

Accrued interest payable

 

 

220,317

 

 

 

187,120

 

Deferred revenue

 

 

 45,833

 

 

 

 -

 

Net cash used in operating activities

 

 

(257,096)

 

 

(136,460)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchase of digital assets

 

 

(140,500)

 

 

-

 

Net cash used in investing activities

 

 

(140,500)

 

 

-

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Proceeds from convertible debts

 

 

475,222

 

 

 

144,000

 

Net cash provided by financing activities

 

 

475,222

 

 

 

144,000

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

77,626

 

 

 

7,540

 

Cash and cash equivalents - beginning of period

 

 

2,193

 

 

 

5,295

 

Cash and cash equivalents - end of period

 

$79,819

 

 

$12,835

 

 

 

 

 

 

 

 

 

 

Supplemental Cash Flow Disclosures

 

 

 

 

 

 

 

 

Cash paid for interest

 

$-

 

 

$-

 

Cash paid for income taxes

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

NON-CASH INVESTING AND FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Debt discount from derivative liabilities

 

$475,222

 

 

$134,500

 

Shares of common stock issued for exercise of warrants

 

$98,456

 

 

$45,984

 

 

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

 

 
6

Table of Contents

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC.

NOTES TO FINANCIAL STATEMENTS

SEPTEMBER 30, 2025

(UNAUDITED)

 

NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS

 

Lingerie Fighting Championships, Inc. (“LFC”, the “Company”) is a Nevada corporation incorporated on November 29, 2006 under the name Sparking Events, Inc. The Company’s corporate name was changed to Xodtec Group USA, Inc. in June 2009, Xodtec LED, Inc. in May 2010, Cala Energy Corp. in September 2013 and Lingerie Fighting Championships, Inc. on April 1, 2015.

 

The Company focuses on developing, producing, promoting, and distributing entertainment through live entertainment events, digital home videos, broadcast television networks, video on demand, and digital media channels in the United States. It offers wrestling and mixed martial arts fights featuring women under the LFC brand name.

 

NOTE 2 – BASIS OF PRESENTATION AND ACCOUNTING POLICIES

 

Basis of Presentation

 

The accompanying unaudited interim financial statements of the Company have been prepared in accordance with generally accepted accounting principles used in the United States of America (“US GAAP”) and the rules of the Securities and Exchange Commission (“SEC”), and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s most recent Annual Financial Statements filed with the SEC on Form 10-K. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim period presented have been reflected herein. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year. This report should be read in conjunction with the audited financial statements and the footnotes thereto for the fiscal year ended December 31, 2024 included in the Company’s Annual Report on Form 10-K as filed with the SEC on April 11, 2025.

 

Use of Estimates

 

The preparation of 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 assets and liabilities at the date of financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Company continually evaluates its estimates and judgments. The Company bases its estimates and judgments on historical experience and other factors that it believes to be reasonable under the circumstances. Materially different results can occur as circumstances change and additional information becomes known, even for estimates and judgments that are not deemed critical.

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with the original maturities of three months or less to be cash equivalents. The Company had $79,819 and $2,193 in cash and cash equivalents as of September 30, 2025 and December 31, 2024, respectively.

 

Accounts Receivable

 

Accounts receivables are recorded in accordance with ASC 310, “Receivables,” at the invoiced amount and do not bear interest. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in its existing accounts receivable. The Company does not currently have any amount recorded as an allowance for doubtful accounts. Based on the management’s estimate and based on all accounts being current, the Company has not deemed it necessary to reserve for doubtful accounts at this time.

 

As of September 30, 2025 and December 31, 2024, the Company had accounts receivable of $8,101 and $0, respectively.

 

Revenue Recognition

 

The Company’s revenue derives from the development, promotion and distribution of live events and televised entertainment programming and also through sponsorship and site subscription.

 

The Company recognizes revenue from the sale of products and services in accordance with Accounting Standards Codification (“ASC”) 606, “Revenue Recognition” following the five steps procedure:

 

Step 1: Identify the contract(s) with customers

Step 2: Identify the performance obligations in the contract

Step 3: Determine the transaction price

Step 4: Allocate the transaction price to performance obligations

Step 5: Recognize revenue when the entity satisfies a performance obligation

 

 
7

Table of Contents

 

 

Live Events (booking fees)

 

1. Identify the contract

 

The Company has entered into agreement with event organizers

 

2. Identify performance obligations

 

The type and nature of the shows are stated in the agreement

 

3. Determine transaction price

 

The pricing of the shows (transaction price as a whole) is stated in the agreement

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company has satisfied all of the obligations upon completion of the shows. The Company is paid by checks following the events.

 

Live Events (on-line Pay-Per-View)

 

1. Identify the contract

 

The Company stated in the Company website the pricing of the on-line Pay-Per-View live events

 

2. Identify performance obligations

 

The type and details of the on-line Pay-Per-View live events are stated in the Company website

 

3. Determine transaction price

 

The pricing of the on-line Pay-Per-View events (transaction price as a whole) are stated in the Company website

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company has satisfied all of the obligations upon completion of the on-line PPV shows. The Company provided the customers with options to pay via PayPal or credit cards. The former goes into the Company’s PayPal account and the latter is handled by the Company’s credit card processor (Stripe) and deposited into its account at the end of the month along with all other credit card purchase at the Company website.

 

 
8

Table of Contents

 

 

Sponsorship

 

1. Identify the contract

 

The Company has entered into agreement with the sponsors

 

2. Identify performance obligations

 

The type and details of the sponsorship are stated in the contract

 

3. Determine transaction price

 

The pricing of the sponsorship (transaction price as a whole) is stated in the contract

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company has satisfied all of the obligations when it has performed the sponsorship services. Funds are paid via check or wire.

 

Site Subscriptions

 

1. Identify the contract

 

The Company stated in its website the site subscription fees.

 

2. Identify performance obligations

 

The benefits and features of the subscription are stated in the Company website

 

3. Determine transaction price

 

The pricing of the subscription (transaction price as a whole) is stated in the Company website

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company confirms member subscription after payment is made. The customers pay through credit card on a recurring monthly basis through Stripe. 

 

Advertising

 

1. Identify the contract

 

The Company has entered into agreement with the client

 

2. Identify performance obligations

 

The type and details of the advertisement are stated in the contract

 

3. Determine transaction price

 

The pricing of the advertisement (transaction price as a whole) is stated in the contract

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company has satisfied all of the obligations when it has performed the advertising services. Funds are paid via check or wire.

 

Deferred Revenue

 

Deferred revenue relates to broadcasting revenue of $50,000 over period of 36 months commencing from July 4th, 2025. As of September 30, 2025, the deferred revenue was $45,834, including current portion of $16,667 and non-current portion of $29,167.

 

 
9

Table of Contents

 

 

The below table shows the revenue by revenue stream for the three and nine months ended September 30, 2025 and 2024:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

 September 30,

 

 

 September 30,

 

Revenue Stream

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Live events, broadcasting and site subscriptions

 

$1,005

 

 

$6,908

 

 

$28,851

 

 

$24,377

 

Sponsorship

 

 

-

 

 

 

-

 

 

 

2,500

 

 

 

16,000

 

Advertising

 

 

33,117

 

 

 

16,625

 

 

 

55,809

 

 

 

62,664

 

Total Revenue

 

$34,122

 

 

$23,533

 

 

$87,160

 

 

$103,041

 

 

Earnings (Loss) per Share

 

The Company computes basic and diluted net income (loss) per share amounts in accordance with ASC Topic 260, “Earnings per Share.” Basic loss per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of shares of common stock outstanding during the reporting period. Diluted loss per share reflects the potential dilution that could occur if convertible notes to issue common stock were converted resulting in the issuance of common stock that could share in the income (loss) of the Company.

 

Three Months and Nine Months Ended September 30, 2025

 

For the three months ended September 30, 2025, 16,115,118,985 shares of common stock from the convertible notes and warrants were included in the calculation of diluted earnings per share.

 

For the nine months ended September 30, 2025, 16,115,118,985 shares of common stock from the convertible notes and warrants were not included in the calculation of diluted loss per share as their effect would be antidilutive.

 

 

 

September 30,

 

 

 

2025

 

 

 

(Shares)

 

Convertible notes payable

 

 

16,115,118,985

 

 

 

 

16,115,118,985

 

 

Three Months and Nine Months Ended September 30, 2024

 

For the three months and nine months ended September 30, 2024, 10,391,745,158 shares of common stock from the convertible notes and warrants were not included in the calculation of diluted loss per share as their effect would be antidilutive.

 

 

 

September 30,

 

 

 

2024

 

 

 

(Shares)

 

Convertible notes payable

 

 

8,166,745,139

 

Warrants

 

 

2,225,000,019

 

 

 

 

10,391,745,158

 

 

Related Party Balances and Transactions

 

The Company follows Financial Accounting Standards Board (“FASB”) ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of related party transaction. (See Note 10)

 

 
10

Table of Contents

 

 

 

Convertible Instruments and Derivatives

 

The Company analyzed the conversion option for derivative accounting consideration under ASC 815, “Derivatives and Hedging,” and determined that the convertible notes should be classified as a liability since the conversion option becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. The Company accounts for warrants as a derivative liability due to there being no explicit limit to the number of shares to be delivered upon settlement of all conversion options.

 

The Company accounts for debt with conversion options under ASU (“Accounting Standard Update”) 2020-06, ASC Subtopic 470-20 “Debt—Debt with Conversion and Other Options”. The standard reduced the number of accounting models for convertible debt instruments and convertible preferred stock. Convertible instruments that continue to be subject to separation models are (1) those with embedded conversion features that are not clearly and closely related to the host contract, that meet the definition of a derivative, and that do not qualify for a scope exception from derivative accounting; and, (2) convertible debt instruments issued with substantial premiums for which the premiums are recorded as paid-in capital.

 

Fair Value Measurement

 

The Company adopted the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures,” which defines fair value as used in numerous accounting pronouncements, establishes a framework for measuring fair value and expands disclosure of fair value measurements.

 

The estimated fair value of certain financial instruments, including cash and cash equivalents, accounts payable and accrued liabilities are carried at historical cost basis, which approximates their fair values because of the short-term nature of these instruments. The carrying amounts of short and long term credit obligations approximate fair value because the effective yields on these obligations, which include contractual interest rates taken together with other features such as concurrent issuances of warrants and/or embedded conversion options, are comparable to rates of returns for instruments of similar credit risk.

 

ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:

 

Level 1 –

quoted prices in active markets for identical assets or liabilities

Level 2 –

quoted prices for similar assets and liabilities in active markets or inputs that are observable

Level 3 –

inputs that are unobservable (for example cash flow modelling inputs based on assumptions)

 

The intangible assets – digital assets, classified as a level 1 assets, are the only financial assets measured at fair value on a recurring basis. (See Note 4)

 

The derivative liability in connection with the conversion feature of the convertible debts and warrants, classified as a level 3 liability, are the only financial liabilities measured at fair value on a recurring basis. (See Note 8)

 

The following table summarizes fair value measurement by level at September 30, 2025 and December 31, 2024, measured at fair value on a recurring basis:

 

September 30, 2025

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$-

 

 

$-

 

 

$2,956,313

 

 

$2,956,313

 

Intangible assets - digital assets

 

121,673

 

 

-

 

 

-

 

 

121,673

 

 

December 31, 2024

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$-

 

 

$-

 

 

$3,070,137

 

 

$3,070,137

 

Intangible assets - digital assets

 

-

 

 

-

 

 

-

 

 

-

 

 

 
11

Table of Contents

 

 

 

Stock Based Compensation

 

The Company applies the fair value method of FASB ASC 718, Share Based Payment, in accounting for its stock-based compensation. The standard states that compensation cost is measured at the grant date based on the fair value of the award and is recognized over the service period. The Company values stock-based compensation at the market price for the Company’s common stock and other pertinent factors at the grant date.

 

Digital Assets

 

In September 2025, the Company invested in digital assets to diversify and maximize returns on cash balances. The Company has ownership of and control over their digital assets. The digital assets are initially recorded at cost and are subsequently remeasured on the balance sheet at fair value.

 

The Company determines and records the fair value of their digital assets in accordance with ASC Topic 820, Fair Value Measurement, based on quoted prices on the active exchange(s) that they have determined is the principal market for such assets (Level 1 inputs). The Company determines the cost basis of their digital assets using the cost at the time of acquisition of each unit received. Realized and unrealized gains and losses are now recorded in the Company’s statements of operations.

 

The Company accounts for its digital assets, which are comprised solely of bitcoin and crypto, as indefinite-lived intangible assets. The Company’s digital assets are initially recorded at cost. Under the adoption of ASU 2023-08 on January 1, 2025, bitcoin assets are measured at fair value as of each reporting period. The Company determines the fair value of its bitcoin based on quoted (unadjusted) prices on the Coinbase exchange, the active exchange that the Company has determined is its principal market for bitcoin (Level 1 inputs). Changes in fair value are recognized as incurred in the Company's statements of operations.

 

Income Taxes

 

The Company accounts for income taxes pursuant to FASB ASC 740 “Income Taxes”. Pursuant to ASC 740 deferred income taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences, and operating loss carryforwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. The provision for income taxes represents the tax expense for the period, if any, and the change during the period in deferred tax assets and liabilities. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.

 

ASC 740 also provides criteria for the recognition, measurement, presentation and disclosure of uncertain tax positions. Under ASC 740, the impact of an uncertain tax position on the income tax return may only be recognized at the largest amount that is more-likely-than-not to be sustained upon audit by the relevant taxing authority.

 

The valuation allowance increased by $175,673 and $122,729 from December 31, 2024 to September 30, 2025 and from December 31, 2023 to September 30, 2024, respectively.

 

Recent Accounting Pronouncements

 

The Company has evaluated all recently issued, but not yet effective, accounting pronouncements and do not believe that these accounting pronouncements will have any material impact on its financial statements or disclosures upon adoption.

 

Recently Adopted Accounting Standards

 

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280). The amendments in this update expand segment disclosure requirements, including new segment disclosure requirements for entities with a single reportable segment among other disclosure requirements. This update is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The adoption of ASU 2023-07 has not had a material effect on the Company’s financial statements.

 

 
12

Table of Contents

 

 

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740) - Improvements to Income Tax Disclosures (“ASU 2023-09”), which is intended to enhance the transparency and decision usefulness of income tax disclosures. The amendments in ASU 2023-09 provide for enhanced income tax information primarily through changes to the rate reconciliation and income taxes paid information. ASU 2023-09 is effective for the Company prospectively to all annual periods beginning after December 15, 2024. Early adoption is permitted. The adoption of ASU 2023-09 has not had a material effect on the Company’s financial statements and disclosures.

 

In December 2023, the FASB issued Accounting Standards Update No. 2023-08, Intangibles—Goodwill and Other—Crypto Assets (Subtopic 350-60): Accounting for and Disclosure of Crypto Assets (“ASU 2023-08”). ASU 2023-08 requires in-scope crypto assets (including the Company’s digital assets holdings) to be measured at fair value in the balance sheets with gains and losses from changes in the fair value of such crypto assets recognized in net income/(loss) each reporting period. ASU 2023-08 also requires certain interim and annual disclosures for crypto assets within the scope of the standard. The Company adopted this guidance effective September 12, 2025.

 

NOTE 3 – GOING CONCERN

 

The accompanying financial statements have been prepared in conformity with US GAAP, which contemplates continuation of the Company as a going concern. The Company has generated nominal revenues since inception, has sustained operating losses since its organization and requires funding to generate revenue. These conditions raise substantial doubt as to the Company’s ability to continue as a going concern.

 

Management anticipates that the Company will be dependent, for the near future, on additional investment capital to fund operating expenses. The Company can give no assurances that it can or will become financially viable and continue as a going concern.

 

NOTE  4 – DIGITAL ASSETS

 

The table below summarizes the digital assets shown on the Company’s balance sheets as of September 30, 2025:

 

 

 

 

 

 

 

 

 

 

 

 

Loss on

 

Digital assets

 

Quantity

 

 

Cost basis

 

 

Carrying value

 

 

change

in fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bitcoin

 

 

0.008

 

 

$1,000

 

 

$912

 

 

$(88)

Cronos

 

 

42,950

 

 

 

10,000

 

 

 

8,500

 

 

 

(1,500)

Ethereum

 

 

4.4471

 

 

 

20,000

 

 

 

18,438

 

 

 

(1,562)

Doge

 

 

402,846

 

 

 

109,500

 

 

 

93,823

 

 

 

(15,677)

 

 

 

445,800.4551

 

 

$140,500

 

 

$121,673

 

 

$(18,827)

 

The table shows the quoted prices for each digital asset on the active exchange as of September 30, 2025:

 

Digital assets

 

Market Price

 

 

 

 

 

Bitcoin

 

$114,057.59

 

Cronos

 

$0.1979

 

Ethereum

 

$4,146.03

 

Doge

 

$0.2329

 

 

During the three and  nine months ended September 30, 2025, the Company acquired digital assets at total cost of $140,500 and recorded loss on change in fair value of digital assets of $18,827.

 

NOTE 5 – STOCKHOLDERS’ DEFICIT

 

Preferred Stock

 

The authorized preferred stock consists of 10,000,000 shares with a par value $0.001 per share. The board of directors has broad discretion in setting the rights, preferences and privileges of one or more series of preferred stock.

 

On September 3, 2016, the Company issued 51 Series A preferred shares to the Chief Executive Officer. The Series A preferred shares have voting rights, resulting in the Series A stockholder holding in aggregate approximately 51% of the total voting power of all issued and outstanding voting capital of the Company.

 

Common Stock

 

The Company has authorized 10,000,000,000 shares with a par value $0.001 per share.

 

 
13

Table of Contents

 

 

Nine months ended September 30, 2025

 

During the nine months ended September 30, 2025, the Company issued 496,666,600 shares of common stock for the exercise of 744,999,900 units of share purchase warrants.

 

During the nine months ended September 30, 2025, the Company issued 360,000,000 shares of common stock valued at $47,000 to consultants for service rendered.

 

Nine months ended September 30, 2024

 

During the nine months ended September 30, 2024, the Company issued 157,915,500 shares of common stock for the exercise of 204,411,448 units of share purchase warrants.

 

During the nine months ended September 30, 2024, the Company issued 100,000,000 shares of common stock to the Director of the Company for service rendered valued at $20,000.

 

During the nine months ended September 30, 2024, the Company issued an aggregate of 350,000,000 shares of common stock to the consultants of the Company for service rendered valued at $70,000.

 

As of September 30, 2025 and December 31, 2024, the issued and outstanding common stock was 5,361,510,636 shares and 4,504,844,036 shares, respectively.

 

The number of authorized common shares are less than the dilutive shares for convertible and warrants plus the outstanding common shares. Series A preferred shares control approximately 51% of the total voting power and therefore they control the board of directors. The board of directors have indicated that when necessary, they will increase the shares to accommodate these shares.

 

When common stock equivalents and shares issued and outstanding exceeds the authorized number of shares, then it will trigger derivative treatment for all convertible notes. The Company has accounted for them as such and has recorded derivative liabilities on its convertible notes and warrants.

 

NOTE 6 – WARRANTS

 

The table below summarizes the activity of warrants exercisable for shares of common stock during the nine months ended September 30, 2025 and year ended December 31, 2024:

 

 

 

 Number of Shares

 

 

 Weighted- Average Exercise Price

 

Balances as of December 31, 2023

 

 

5,594,708,812

 

 

$0.0002

 

Granted

 

 

1,745,000,000

 

 

 

0.0002

 

Redeemed

 

 

-

 

 

 

-

 

Exercised

 

 

(204,411,448)

 

 

0.0002

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of December 31, 2024

 

 

7,135,297,364

 

 

$0.0002

 

Granted

 

 

10,004,440,000

 

 

 

0.0001

 

Redeemed

 

 

-

 

 

 

-

 

Exercised

 

 

(744,999,900)

 

 

0.0001

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of September 30, 2025

 

 

16,394,737,464

 

 

$0.0002

 

 

During the nine months ended September 30, 2025 and 2024, the Company issued 496,666,600 shares and 157,915,500 shares of common stock for the exercise of 744,999,900 units and 204,411,448 units of share purchase warrants, respectively.

 

 
14

Table of Contents

 

 

During the nine months ended September 30, 2025 and 2024, the Company granted warrants to purchase 10,004,440,000 shares and 1,345,000,000 shares of common stock issued in conjunction with convertible notes issued during the same period, respectively.

 

The fair value of each warrant on the date of grant is estimated using the Black-Scholes option valuation model. The following weighted-average assumptions were used for warrants granted during the nine months ended September 30, 2025 and 2024:

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2025

 

 

2024

 

Exercise price

 

$0.0001

 

 

$0.0002

 

Expected term

 

5 years

 

 

5 years

 

Expected average volatility

 

398% - 417%

 

 

 

340-350%

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

3.72% - 4.08%

 

 

 

3.43%-4.47%

 

The following table summarizes information relating to outstanding and exercisable warrants as of September 30, 2025:

 

Warrants Outstanding

 

 

Warrants Exercisable

 

 

 

 

Weighted Average

 

 

 

 

 

 

 

 

 

 

Number

 

 

Remaining Contractual

 

 

Weighted Average

 

 

Number

 

 

Weighted Average

 

of Shares

 

 

life (in years)

 

 

Exercise Price

 

 

of Shares

 

 

Exercise Price

 

 

16,394,737,464

 

 

 

3.41

 

 

$0.0002

 

 

 

-

 

 

$-

 

 

Aggregate intrinsic value is the sum of the amounts by which the quoted market price of the Company’s stock exceeded the exercise price of the warrants at September 30, 2025 for those warrants for which the quoted market price was in excess of the exercise price (“in-the-money” warrants). As of September 30, 2025, the aggregate intrinsic value of warrants outstanding was approximately $0 based on the closing market price of $0.0001 on September 30, 2025.

 

The Company determined that the warrants qualify for derivative accounting as a result of the related issuance of the convertible notes. As of September 30, 2025 and December 31, 2024, the Company valued the fair value on the 16,394,737,464 and 7,135,297,364 units of common stock purchase warrants granted at $1,512,946 and $1,445,732 based on Black-Scholes option valuation model, respectively, which is included within derivative liabilities on the balance sheets.

 

NOTE 7 – PROMISSORY NOTES

 

The Company had the following promissory notes payable as at September 30, 2025 and December 31, 2024:

 

 

 

September 30,

 2025

 

 

December 31,

2024

 

 

 

 

 

 

 

 

Promissory Notes to Auctus Fund

 

$340,000

 

 

$340,000

 

Total Promissory Notes

 

$340,000

 

 

$340,000

 

 

Auctus 11

 

On March 4, 2021, the Company entered into an agreement with Auctus Fund, LLC to issue a senior secured promissory note of $300,000 to the unrelated party, which bears interest at 12% of the principal amount and default interest rate at 16%. The promissory note matures on March 4, 2022. In conjunction with the promissory note, the Company issued warrants to purchase 150,000,000 shares of common stock, exercisable for five years from issuance at $0.002 per share and returnable warrants to purchase 150,000,000 shares of common stock, exercisable for five years from issuance at $0.002 per share which will be automatically expired in the event that the Company repays the promissory notes prior to its maturity date. (See Note 6) During the nine months ended September 30, 2025, 285,000,000 units of share purchase warrants were exercised. As of September 30, 2025, 15,000,000 units of purchase warrants were outstanding. The note was discounted for an original issued discount of $35,000 and a derivative on warrants of $265,000 for an aggregate discount of $300,000, which is being amortized over the life of the note using the effective interest method. As of September 30, 2025 and December 31, 2024, the note is presented at $300,000, net of debt discount of $0. The note is currently in default.

 

 
15

Table of Contents

 

 

 

Auctus 12

 

On December 6, 2021, the Company entered into an agreement with Auctus Fund, LLC to issue a senior secured promissory note of $40,000 to the unrelated party, which bears interest at 12% of the principal amount and default interest rate at 16%. The promissory note matures on December 6, 2022. In conjunction with the promissory note, the Company issued first common stock purchased warrants to purchase 50,000,000 shares of common stock, exercisable for five years from issuance at $0.0008 per share and second common stock purchased warrants to purchase 50,000,000 shares of common stock, exercisable for five years from issuance at $0.0008 per share which will be automatically expired in the event that the Company repays the promissory notes prior to its maturity date. (See Note 6) The note was discounted for an original issued discount of $9,000 and a derivative on warrants of $31,000 for an aggregate discount of $40,000, which is being amortized over the life of the note using the effective interest method. As of September 30, 2025 and December 31, 2024, the note is presented at $40,000, net of debt discount of $0. The note is currently in default.

 

During the nine months ended September 30, 2025 and 2024, interest expense of $39,492 and $39,636 was incurred on the promissory notes, respectively. During the three months ended September 30, 2025 and 2024, interest expense was $13,309 and $13,309, respectively. As of September 30, 2025 and December 31, 2024, accrued interest payable on the promissory note was $231,046 and $191,554, respectively.

 

NOTE 8 - CONVERTIBLE NOTES

 

The Company had the following unsecured convertible notes payable as of September 30, 2025 and December 31, 2024:

 

 

 

September 30,

2025

 

 

December 31,

2024

 

 

 

 

 

 

 

 

Convertible Notes in default

 

$918,974

 

 

$767,974

 

 

 

 

 

 

 

 

 

 

Convertible Notes

 

 

520,222

 

 

 

171,000

 

Less: Unamortized debt discount

 

 

(377,057)

 

 

(81,526)

 

 

 

143,165

 

 

 

89,474

 

 

 

 

 

 

 

 

 

 

Total

 

$1,062,139

 

 

$857,448

 

 

Convertible Notes Payable to Auctus Fund

 

Auctus #1

 

On May 20, 2016, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $67,750 with a $7,750 original issue discount. The convertible promissory note bears interest at 10% per annum and default interest rate at 24% per annum. The convertible promissory note matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $60,000 is being amortized over the life of the note using the effective interest method.

 

From year ended December 31, 2017 to year ended December 31, 2021, total principal of $59,265 and accrued interest of $27,723 were converted into 1,868,084,536 shares of common stock.

 

As of September 30, 2025 and December 31, 2024, the principal due on the note is $1,265.

 

This note is currently in default.

 

 
16

Table of Contents

 

 

Auctus #3

 

On January 13, 2017, the Company entered into an agreement with Power Up Lending Group to issue a convertible promissory note of $45,000 with a $2,500 original issue discount to the unrelated party, which bears interest at 8% of the principal amount. The promissory note matures on January 13, 2018. The conversion price shall be equal to 57.5% of the lowest trading price of the Company’s common stock during the 20 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note. The note was discounted for a derivative and the discount of $45,000 is being amortized over the life of the note using the effective interest method.

 

During the year ended December 31, 2017, the principal of $6,700 was converted into 30,455,486 shares of common stock.

 

On June 14, 2017, the Company entered into an agreement with Power Up Lending Group to issue a convertible promissory note of $7,500 to the unrelated party, which bears interest at 12% of the principal amount. The promissory note matured on March 20, 2018. The conversion price shall be equal to 50% of the lowest trading price of the Company’s common stock during the 20 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note. The note was discounted for a derivative and the discount of $7,500 is being amortized over the life of the note using the effective interest method.

 

On November 27, 2017, Auctus Fund, LLC entered into an agreement with Power Up Lending Group Ltd. to buy out the total outstanding principal amount and accrued interest of the two convertible promissory notes at $50,774 The note bears interest at 12% of the principal amount and default interest rate at 22%. The convertible promissory note matures on March 20, 2018. The conversion price shall be equal 57.5% of the lowest trading price of the Company’s common stock during the 20 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $50,745.

 

This note is currently in default.

 

Auctus #5

 

On March 7, 2018, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $30,000 with a $5,000 original issue discount. The convertible promissory note bears interest at 12% per annum and default interest rate at 24% per annum. The convertible promissory matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $30,000 is being amortized over the life of the note using the effective interest method.

 

During the year ended December 31, 2021, accrued interest of $26,384 were converted into 168,027,000 shares of common stock.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $30,000.

 

This note is currently in default.

 

Auctus #6

 

On July 9, 2018, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $43,500 with a $5,000 original issue discount. On July 25, 2018, the convertible promissory note was further amended with principal increased to $48,500. The convertible promissory note bears interest at 12% per annum and default interest rate of 24% per annum. The convertible promissory note matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $48,500 is being amortized over the life of the note using the effective interest method. In conjunction with the convertible note, the Company issued warrants to purchase 72,500,000 shares of common stock, exercisable for five years from issuance at $0.0003 per share.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $48,500.

 

This note is currently in default.

 

 
17

Table of Contents

 

 

Auctus #7

 

On March 22, 2019, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $62,500 with a $9,000 original issue discount. The convertible promissory note bears interest at 12% per annum and default interest rate of 24% per annum. The convertible promissory note matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $62,500 is being amortized over the life of the note using the effective interest method. In conjunction with the convertible note, the Company issued warrants to purchase 209,000,000 shares of common stock, exercisable for five years from issuance at $0.0003 per share.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $62,500.

 

This note is currently in default.

 

Auctus#8

 

On October 23, 2019, the Company entered into an agreement to issue a convertible promissory note of $100,000 to the unrelated party, which bears interest at 12% per annum and default interest rate of 24% per annum. The convertible promissory note matures nine months from issue date. The conversion price shall be equal to the lesser of (i) 50% multiplied by the lowest Trading Price during the previous twenty-five Trading Day period ending on the latest complete Trading Day prior to the date of this Note and (ii) the Variable Conversion Price, that is 50% multiplied by the Market Price, being the lowest Trading Price for the Common Stock during the twenty-five Trading Day period ending on the latest complete Trading Day prior to the Conversion Date. The note was discounted for a derivative and the discount of $100,000 is being amortized over the life of the note using the effective interest method. In conjunction with the convertible note, the Company issued warrants to purchase 500,000,000 shares of common stock, exercisable for five years from issuance at $0.0001 per share. During the year ended December 31, 2022, the Company issued 176,411,500 shares of common stock for the exercise of 201,613,143 units of share purchase warrants. During the year ended December 31, 2024, the Company issued 57,915,500 shares of common stock for the exercise of 71,078,114 units of share purchase warrants. During nine months ended September 30, 2025, 38 units of share purchase warrants were exercised. Through September 30, 2025, all warrants were exercised.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $100,000.

 

This note is currently in default.

 

Auctus#9

 

On August 4, 2020, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $31,000 to the unrelated party, which bears interest at 12% of the principal amount and default interest rate of 24% per annum. The convertible promissory note matures on August 4, 2021. The note is to be repaid by six equal payments commencing on the sixth month anniversary of issuance and due monthly thereafter. The conversion price shall be equal to the lesser of (i) the lowest Trading Price during the previous five trading date period ending on the latest completed trading Day prior to the date of this Note and (ii) Variable Conversion Price, that is Market Price being the volume weighted average price (VWAP) for the Common Stock during the five trading day period ending on the latest complete trading day prior to the conversion date. The note was discounted for a derivative and the discount of $31,000 is being amortized over the life of the note using the effective interest method. In conjunction with the convertible note, the Company issued warrants to purchase 206,666,666 shares of common stock, exercisable for five years from issuance at $0.0003 per share. During the year ended December 31, 2024, the Company issued 100,000,000 shares of common stock for the exercise of 133,333,334 units of share purchase warrants. During the nine months ended September 30, 2025, 73,333,332 units of share purchase warrants were exercised. Through September 30, 2025, all warrants were exercised.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $31,000.

 

This note is currently in default.

 

 
18

Table of Contents

 

 

Auctus#10

 

On November 2, 2020, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $225,000 to the unrelated party, which bears interest at 12% of the principal amount and default interest rate of 24% per annum. The promissory note matures on November 2, 2021. The note is to be repaid by six equal payments commencing on the sixth month anniversary of issuance and due monthly thereafter. The conversion price shall be equal to the lesser of (i) the lowest Trading Price and (ii) Variable Conversion Price, that is Market Price being the lowest trading price or the common stock during the one trading day period ending on the latest complete trading day prior to the conversion date. The note was discounted for a derivative and the discount of $225,000 is being amortized over the life of the note using the effective interest method. In conjunction with the convertible note, the Company issued warrants to purchase 2,225,000,000 shares of common stock, exercisable for five years from issuance at $0.0001 per share and returnable warrants to purchase 2,225,000,000 shares of common stock, exercisable for five years from issuance at $0.0001 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date. During the nine months ended September 30, 2025, 386,666,530 units of share purchase warrants were exercised. As of September 30, 2025, 1,838,333,470 units of purchase warrants were outstanding.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $225,000.

 

This note is currently in default.

 

Auctus#13

 

On May 12, 2022, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $52,000 to the unrelated party, which bears interest at 12% of the principal amount and default interest rate of 16% per annum. The convertible promissory note matures on May 12, 2023. The note is convertible into common shares of $0.0005 per share. The note was discounted for a derivative and the discount of $52,000 is being amortized over the life of the note using the effective interest method. As of December 31, 2024, the unamortized note discount was fully amortized. In conjunction with the convertible note, the Company issued warrants to purchase 104,000,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0005 per share and warrants to purchase 104,000,000 shares of common stock (“Second Warrant”), exercisable for five years from issuance at $0.0005 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $52,000.

 

This note is currently in default.

 

Auctus#14

 

On October 31, 2022, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $18,520. The convertible promissory note matures on October 31, 2023 and bears an annual interest rate at 12% and default interest rate of 16% per annum. The note is convertible into common shares of $0.0005 per share. The note was discounted for a derivative and the discount of $18,520 is being amortized over the life of the note using the effective interest method. As of December 31, 2024, the unamortized note discount was fully amortized. In conjunction with the convertible note, the Company issued warrants to purchase 37,040,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0005 per share and warrants to purchase 37,040,000 shares of common stock (“Second Warrant”), exercisable for five years from issuance at $0.0005 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $18,520.

 

This note is currently in default.

 

Auctus#15

 

On July 18, 2023, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $86,444. The convertible promissory note matures on July 18, 2024 and bears an annual interest rate at 12% and default interest rate of 16% per annum. The note is convertible into common shares of $0.0005 per share. The note was discounted for a derivative and the discount of $29,111 is being amortized over the life of the note using the effective interest method. During the year ended December 31, 2024, the amortization of note discount was $15,908. As of September 30, 2025 and December 31, 2024, the unamortized note discount was fully amortized.

 

 
19

Table of Contents

 

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $86,444.

 

This note is currently in default.

 

Auctus#16

 

On October 10, 2023, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $62,000 for proceeds of $59,000. The convertible promissory note matures on October 10, 2024 and bears an annual interest rate at 12% and default rate of 16% per annum. The note is convertible into common shares of $0.0005 per share. The note was discounted for a derivative and the discount of $62,000 is being amortized over the life of the note using the effective interest method. During the year ended December 31, 2024, the amortization of note discount was $48,109. As of September 30, 2025 and December 31, 2024, the unamortized note discount was fully amortized. In conjunction with the convertible note, the Company issued warrants to purchase 92,441,997 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0005 per share and warrants to purchase 92,441,997 shares of common stock (“Second Warrant”), exercisable for five years form issuance at $0.0005 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $62,000.

 

This note is currently in default.

 

Auctus#17

 

On May 22, 2024, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $101,000 for proceeds of $97,500. The convertible promissory note matures on May 22, 2025 and bears an annual interest rate at 12% and default rate of 16% per annum. The note is convertible into common shares of $0.0002 per share. On August 8, 2024, the Company entered into an agreement with Auctus Fund, LLC to amend the principal amount for a convertible note from $101,000 to $117,500. The additional $16,500 was wired to the Company by the noteholder on July 9, 2024. The note was discounted for a derivative and the discount of $101,000 is being amortized over the life of the note using the effective interest method. During the nine months ended September 30, 2025, the amortization of note discount was $39,293. As of September 30, 2025, the unamortized note discount was fully amortized. In conjunction with the convertible note, the Company issued warrants to purchase 505,000,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0002 per share and warrants to purchase 505,000,000 shares of common stock (“Second Warrant”), exercisable for five years from issuance at $0.0002 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $117,500.

 

This note is currently in default.

 

Auctus#18

 

On September 3, 2024, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $33,500 for proceeds of $33,500. The convertible promissory note matures on September 3, 2025 and bears an annual interest rate at 12% and default rate of 16% per annum. The note is convertible into common shares of $0.0002 per share. The note was discounted for a derivative and the discount of $33,500 is being amortized over the life of the note using the effective interest method. During the nine months ended September 30, 2025, the amortization of note discount was $23,221. As of September 30, 2025, the note discount was fully amortized. In conjunction with the convertible note, the Company issued warrants to purchase 167,500,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0002 per share and warrants to purchase 167,500,000 shares of common stock (“Second Warrant”), exercisable for five years from issuance at $0.0002 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of September 30, 2025 and December 31, 2024, the principal amount due on the note is $33,500 and $10,279, respectively.

 

The note is currently in default.

 

 
20

Table of Contents

 

 

Auctus#19

 

On December 13, 2024, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $20,000 for proceeds of $20,000. The convertible promissory note matures on December 13, 2025 and bears an annual interest rate at 12% and a default rate of 16% per annum. The note is convertible into common shares of $0.0001 per share. The note was discounted for a derivative and the discount of $20,000 is being amortized over the life of the note using the effective interest method. During the nine months ended September 30, 2025, the amortization of note discount was $14,959. As of September 30, 2025, the unamortized note discount was $4,055. In conjunction with the convertible note, the Company issued warrants to purchase 200,000,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0001 per share and warrants to purchase 200,000,000 shares of common stock (“Second Warrant”), exercisable for five years from issuance at $0.0001 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of September 30, 2025 and December 31, 2024, the principal amount of the note is $15,945 and $986, respectively.

 

Auctus#20

 

On March 5, 2025, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $50,222 for proceeds of $46,722. The convertible promissory note matures on March 5, 2026 and bears an annual interest rate at 12% and a default rate of 16% per annum. The note is convertible into common shares of $0.0001 per share. The note was discounted for a derivative and the discount of $50,222 is being amortized over the life of the note using the effective interest method. During the nine months ended September 30, 2025, the amortization of note discount was $28,757. As of September 30, 2025, the unamortized note discount was $21,465. In conjunction with the convertible note, the Company issued warrants to purchase 502,220,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0001 per share and warrants to purchase 502,220,000 shares of common stock (“Second Warrant”), exercisable for five years from issuance at $0.0001 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of September 30, 2025, the principal amount of the note is $28,757.

 

Auctus#21

 

On April 30, 2025, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $100,000 for proceeds of $96,000. The convertible promissory note matures on April 30, 2026 and bears an annual interest rate at 12% and a default rate of 16% per annum. The note is convertible into common shares of $0.0001 per share. The note was discounted for a derivative and the discount of $100,000 is being amortized over the life of the note using the effective interest method. During the nine months ended September 30, 2025, the amortization of note discount was $41,918. As of September 30, 2025, the unamortized note discount was $58,082. In conjunction with the convertible note, the Company issued warrants to purchase 1,000,000,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0001 per share and warrants to purchase 1,000,000,000 shares of common stock (“Second Warrant”), exercisable for five years from issuance at $0.0001 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of September 30, 2025, the principal amount of the note is $41,918.

 

 
21

Table of Contents

 

 

Auctus#22

 

On June 24, 2025, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $100,000 for proceeds of $96,000. The convertible promissory note matures on June 24, 2026 and bears an annual interest rate at 12% and a default rate of 16% per annum. The note is convertible into common shares of $0.0001 per share. The note was discounted for a derivative and the discount of $100,000 is being amortized over the life of the note using the effective interest method. During the nine months ended September 30, 2025, the amortization of note discount was $26,849. As of September 30, 2025, the unamortized note discount was $73,151. In conjunction with the convertible note, the Company issued warrants to purchase 1,000,000,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0001 per share and warrants to purchase 1,000,000,000 shares of common stock (“Second Warrant”), exercisable for five years from issuance at $0.0001 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of September 30, 2025, the principal amount of the note is $26,849.

 

Auctus#23

 

On August 18, 2025, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $250,000 for proceeds of $236,500. The convertible promissory note matures on August 18, 2026 and bears an annual interest rate at 12% and a default rate of 16% per annum. The conversion price is the lower of $0.0001 and 65% of the lowest trading price 10 days prior to conversion. The note was discounted for a derivative and the discount of $250,000 is being amortized over the life of the note using the effective interest method. During the nine months ended September 30, 2025, the amortization of note discount was $29,696. As of September 30, 2025, the unamortized note discount was $220,304. In conjunction with the convertible note, the Company issued warrants to purchase 2,500,000,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0001 per share and warrants to purchase 2,500,000,000 shares of common stock (“Second Warrant”), exercisable for five years from issuance at $0.0001 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of September 30, 2025, the principal amount of the note is $29,696.

 

Amortization of note discount

 

For the nine months ended September 30, 2025 and 2024, the total amortization on note discount was $204,691 and $100,408 recorded under Interest Expense in the Statements of Operations, respectively. For the three months ended September 30, 2025 and 2024, the total amortization on note discount was $104,416 and $44,310 recorded under Interest Expense in the Statements of Operations, respectively.

 

Accrued interest on convertible notes

 

During the nine months ended September 30, 2025 and 2024, interest expense of $181,115 and $147,483 was incurred on convertible notes, respectively. During the three months ended September 30, 2025 and 2024, interest expense of $68,932 and $52,200 was incurred on convertible notes, respectively. As of September 30, 2025 and December 31, 2024, accrued interest payable on convertible notes was $912,484 and $731,369, respectively.

 

NOTE 9 - DERIVATIVE LIABILITY

 

The Company analyzed the conversion option for derivative accounting consideration under ASC 815, “Derivatives and Hedging,” and determined that the convertible notes should be classified as a liability since the conversion option becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. The Company accounts for warrants as a derivative liability due to there being no explicit limit to the number of shares to be delivered upon settlement of all conversion options.

 

The Company determined its derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of September 30, 2025 and December 31, 2024. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement.

 

 
22

Table of Contents

 

 

The table below shows the Black-Scholes option-pricing model inputs used by the Company to value the derivative liability for convertible notes at each measurement date:

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

Expected term

 

0.20 - 0.88 years

 

 

0.03 - 0.95 years

 

Expected average volatility

 

267% - 662%

 

 

189% - 913%

 

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

3.68% - 4.00%

 

 

3.98% - 5.48%

 

 

The following table summarizes the derivative liabilities included in the balance sheets at September 30, 2025 and December 31, 2024:

 

Balance - December 31, 2023

 

$1,838,806

 

Addition of new derivative liabilities upon issuance of convertible notes as debt discount

 

 

144,500

 

Reduction of derivative liabilities from exercise of warrants

 

 

(45,983)

Addition of new derivatives liabilities recognized as day one loss on convertible notes and  warrants

 

 

456,471

 

Loss on change in fair value of the derivative

 

 

676,343

 

Balance - December 31, 2024

 

$3,070,137

 

Addition of new derivative liabilities upon issuance of convertible notes as debt discount

 

 

475,222

 

Reduction of derivative liabilities from exercise of warrants

 

 

(98,456)

Addition of new derivatives liabilities recognized as day one loss on convertible notes and  warrants

 

 

1,155,844

 

Loss on change in fair value of the derivative

 

 

(1,646,434)

Balance - September 30, 2025

 

$2,956,313

 

 

The following table summarizes the loss (gain) on derivative liability included in the statements of operations for the three months and nine months ended September 30, 2025 and 2024, respectively.

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

Day one loss due to derivative liabilities on convertible notes and warrants

 

$647,716

 

 

$120,518

 

Loss (Gain) on change in fair value of derivative liabilities on convertible notes and warrants

 

$(2,364,190)

 

$381,710

 

Loss (Gain) on change in fair value of derivative liabilities

 

$(1,716,474)

 

$502,228

 

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

Day one loss due to derivative liabilities on convertible notes and warrants

 

$1,155,844

 

 

$323,528

 

Loss (Gain) on change in fair value of derivative liabilities on convertible notes and warrants

 

$(1,646,434)

 

$702,626

 

Loss (Gain) on change in fair value of derivative liabilities

 

$(490,590)

 

$1,026,154

 

 

NOTE 10 - RELATED PARTY TRANSACTIONS

 

During the three and nine months ended September 30, 2025, the Company accrued $30,000 and $90,000 of salary payable to the Director of the Company, respectively.

 

During the three and nine months ended September 30, 2024, the Company accrued $30,000 and $90,000 of salary payable to the Director of the Company, respectively.

 

During the three and nine months ended September 30, 2025, the Company paid $7,000 and $22,000 owing to the Director of the Company for the accrued salaries, respectively.

 

During the three and nine months ended September 30, 2024, the Company paid $6,500 and $11,000 owing to the Director of the Company for the accrued salaries, respectively.

 

As of September 30, 2025 and December 31, 2024, the total amount due to the related party was $811,628 and $743,628, respectively.

 

The terms and conditions are not necessarily indicative of what third parties would agree to.

 

 
23

Table of Contents

 

NOTE 11 – SEGMENT REPORTING

 

Operating segments are comprised of the components of an entity in which separate information is available for evaluation by the Company’s chief operating decision maker, or group of decision makers, in determining how to allocate resources in evaluating performance. The Company consists of a single reporting segment: wrestling entertainment. The wrestling entertainment segment is comprised of the Company’s developing, producing, promoting, and distributing female wrestling events in the United States under the LFC brand name through live entertainment events, digital home videos, broadcast television networks, video on demand, and digital media channels. The Company’s chief operating decision maker (“CODM”) is its Chief Executive Officer.

 

The accounting policies of the wrestling entertainment segment are as described in the summary of significant accounting policies. The CODM evaluates the performance of the wrestling entertainment segment based on the Company’s net income (loss) as reported in the Statements of Operations. The Company’s segment assets are reported on the Balance Sheets.

 

The CODM reviews performance based on gross profit, operating profit, net earnings and net earnings excluding the impact of the fair value adjustment, a non-GAAP financial measure. Operating profit is reviewed to monitor the operating and administrative expenses of the Company. Profitability is important to the Company’s ability to grow and expand operations and strategic initiatives. The Company does not have any customer representing more than 10% of total revenues for any period presented.

 

NOTE 12 – COMMITMENTS AND CONTINGENCIES

 

There are no pending or threatened legal proceedings as of September 30, 2025. The Company has no non-cancellable operating leases.

 

NOTE 13 - SUBSEQUENT EVENTS

 

In accordance with ASC 855-10, the Company has analysed its operations subsequent to September 30, 2025 to the date these financial statements were issued and has determined that it does not have any material subsequent events to disclose in these financial statements.

 

 
24

Table of Contents

 

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

 

FORWARD-LOOKING STATEMENTS

 

This quarterly report contains forward-looking statements. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expects”, “plans”, “anticipates”, “believes”, “estimates”, “predicts”, “potential” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry’s actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results.

 

Our financial statements are prepared in accordance with United States Generally Accepted Accounting Principles. The following discussion should be read in conjunction with our financial statements and the related notes that appear elsewhere in this quarterly report. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below and elsewhere in this quarterly report.

 

In this quarterly report, unless otherwise specified, all dollar amounts are expressed in United States dollars and all references to “common shares” refer to the common shares in our capital stock.

 

As used in this quarterly report, the terms “we”, “us”, “our” and “our company” mean Lingerie Fighting Championships, Inc., unless otherwise indicated.

 

General Overview

 

We were incorporated under the laws of the State of Nevada on November 29, 2006 under the name “Sparking Events, Inc.”. Our name was changed to Xodtec Group USA, Inc. in June 2009, Xodtec LED, Inc. in May 2010, Cala Energy Corp. in September 2013 and Lingerie Fighting Championships, Inc. on April 1, 2015.

 

We are a media company focused on the development, production, promotion and distribution of original entertainment which we make commercially available predominantly through live entertainment events, as well as through digital home video, broadcast television networks, video-on-demand, streaming platforms and digital media channels.

 

Our business and corporate address is 6955 North Durango Drive, Suite 1115-129, Las Vegas NV 89149. Our corporate website is www.LFCfights.com.

 

We do not have any subsidiaries.

 

We have never declared bankruptcy nor have we ever been in receivership.

 

 
25

Table of Contents

 

Our Current Business

 

LFC is a sports entertainment league that utilizes wrestling and mixed martial arts (“MMA”) fighting techniques for entertainment purposes. We promote and market our brand, our programming, our events and our products via television deals, social media platforms and our own subscription website.

 

Our mission is to continually increase the popularity of the LFC league and brand by holding live events around the world and to promote our athletes via a reality series and merchandise such as t-shirts and calendars. Our uniqueness is derived from our all female league structure, where a diverse roster of beautiful, athletic women engage in wrestling and MMA fighting techniques against one another for purposes of delivering high quality entertainment to mature audiences.

 

Management believes that LFC’s unique content gives us a substantial competitive advantage to build the popularity of the league and the fighters.

 

Recent Business Development

 

LFC recently held two events in the UK including LFC43: Sindependence Day 2 on the 4th of July in London which is the best-selling LFC event to date. The Company’s social media reach has grown to more than 3.5 million.

 

LFC has added Maybacks Global, MMATV and ToroTV to its list of broadcasters and are currently in discussions with several large potential sponsors and are working on a tour with a major music act.

 

Last month the Company uplisted to the newly created OTCID platform at OTC Markets.

 

Results of Operations

 

Three months ended September 30, 2025 as compared to the three months ended September 30, 2024

 

Our operating results for the three months ended September 30, 2025 and September 30, 2024, and the changes between those periods for the respective items are summarized as follows:

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 September 30,

 

 

Changes

 

Statement of Operations Data:

 

2025

 

 

2024

 

 

Amount

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

34,122

 

 

$

23,533

 

 

$

10,589

 

 

 

45

%

Cost of Services

 

 

(145,425

)

 

 

(12,509

)

 

 

(132,916

)

 

 

1,063

%

Gross profit (loss)

 

 

(111,303

)

 

 

11,024

 

 

 

(122,327

)

 

(1,110

)% 

Total operating expenses

 

 

(119,040

)

 

 

(169,120

)

 

 

50,080

 

 

 

(30

)%

Other income (expense)

 

 

1,511,281

 

 

 

(612,048

)

 

 

2,123,329

 

 

(347

)% 

Net Income (loss)

 

$

1,280,938

 

 

$

(770,144

)

 

$

2,051,082

 

 

(266

)% 

  

 
26

Table of Contents

 

Revenue

 

We generated revenues of $34,122 and $23,533 for the three months ended September 30, 2025 and 2024, respectively. The Company’s revenue derives from the development, promotion and distribution of our live events, televised entertainment programming, sponsorship and site subscription. The increase in revenues was attributed to an increase in Meta advertising revenue.

 

Cost of Services

 

We incurred total cost of services of $145,425 and $12,509 for the three months ended September 30, 2025 and 2024, respectively. The cost of services incurred consist of labour, material, equipment and subcontractor expenses. The increase in cost of services was mainly due to an increase in production and promotion cost incurred during the UK events in July 2025.

 

Gross Profit (Loss)

 

We incurred gross loss of $111,303 and recognized gross profit of $11,024 for the three months ended September 30, 2025 and 2024, respectively. The decrease in gross profit was mainly due to the increase in cost from UK events as mentioned above.

 

Operating Expenses

 

We incurred total operating expenses of $119,040 and $169,120 for the three months ended September 30, 2025 and 2024, respectively. The decrease in operating expenses was primarily due to the decrease in stock-based compensation, auditing fees, accounting fees and advertising fees.

 

Other Income (Expense)

 

We recognized other income of $1,511,281 and incurred other expense of $612,048 for the three months ended September 30, 2025 and 2024, respectively. The increase in other income was due to an increase in gain from changes in fair value of derivatives from the convertible notes and warrants due to the decrease in the Company’s stock price during the three months ended September 30, 2025.

 

Net Income (Loss)

 

We recognized net income of $1,280,938 and incurred net loss of $770,144 during the three months ended September 30, 2025 and 2024, respectively. The increase in net income was mainly attributed to an increase in gain from changes in fair value of derivatives from the convertible notes and warrants.

 

Nine months ended September 30, 2025 as compared to the nine months ended September 30, 2024

 

Our operating results for the nine months ended September 30, 2025 and 2024, and the changes between those periods for the respective items are summarized as follows:

 

 

 

Nine Months Ended

 

 

 

 

 

 

 

 September 30,

 

 

Changes

 

Statement of Operations Data:

 

2025

 

 

2024

 

 

Amount

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

87,160

 

 

$

103,041

 

 

$

(15,881)

 

 

 

(15

)%

Cost of services

 

 

(169,139

)

 

 

(70,052

)

 

 

(99,087

)

 

 

141

%

Gross profit (loss)

 

 

(81,979

)

 

 

32,989

 

 

 

(114,968

)

 

(349

)% 

Total operating expenses

 

 

(329,553

)

 

 

(329,886

)

 

 

333

 

 

 

(0

)%

Other income (expense)

 

 

46,755

 

 

 

(1,313,682

)

 

 

1,360,437

 

 

(104

)% 

Net loss

 

$

(364,777

)

 

$

(1,610,579

)

 

$

1,245,802

 

 

(77

)% 

  

 
27

Table of Contents

 

Revenue

 

We generated revenues of $87,160 and $103,041 for the nine months ended September 30, 2025 and 2024, respectively. The Company’s revenue derives from the development, promotion and distribution of our live events, televised entertainment programming, sponsorship and site subscription. The decrease in revenues was attributed to decrease in advertising and sponsorship revenue.

 

Cost of Services

 

We incurred total cost of services of $169,139 and $70,052 for the nine months ended September 30, 2025 and 2024, respectively. The cost of services incurred consists of labour, material, equipment and subcontractor expenses. The increase in cost of services was mainly due to an increase in production and promotion cost incurred during the UK events in July 2025.

 

Gross Profit

 

We incurred gross loss of $81,979 and recognized gross profit of $32,989 for the nine months ended September 30, 2025 and 2024, respectively. The decrease in gross profit was mainly due to the decrease in advertising and sponsorship revenue and the increase in cost from UK events in July 2025.

 

The decrease in gross profit margin over nine months ended September 30 2025 was entirely due to high cost incurred on UK events and reality series shot. It was an investment for the Company’s long-term future and have already seen tremendous results. Since the two UK shows, the Company has seen its social media following increase from under 1.5 million to the current 3.5 million.  In addition to the increase in Meta revenues, the UK events successfully attracted a much larger audience, resulting in increased interest from broadcasters, investors and sponsors so the Company believe these shows will pay dividends with increasing revenue and profit margin in the next three to six months and beyond.

 

Operating Expenses

 

We incurred total operating expenses of $329,553 and $329,886 for the nine months ended September 30, 2025 and 2024, respectively. The increase in operating expenses remained consistent over the comparative prior nine-month period.

 

Other Income (Expense)

 

We recognized other income of $46,755 and incurred other expense of $1,313,682 for the nine months ended September 30, 2025 and 2024, respectively. The increase in other income was due to an increase in gain from changes in fair value of derivatives from the convertible notes and warrants due to the decrease in the Company’s stock price during the nine months ended September 30, 2025.

 

Net Income (Loss)

 

We incurred net loss of $364,777 and $1,610,579 during the nine months ended September 30, 2025 and 2024, respectively. The decrease in net loss was mainly attributed to an increase in gain from changes in fair value of derivatives from the convertible notes and warrants.

   

Liquidity and Capital Resources

 

 

 

 September 30,

 

 

 December 31, 

 

 

Changes

 

Working Capital Data:

 

2025

 

 

2024

 

 

Amount

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

$

100,245

 

 

$

2,193

 

 

$

98,052

 

 

 

4,471

%

Current Liabilities

 

$

6,344,776

 

 

$

5,935,861

 

 

$

408,915

 

 

 

7

%

Working Capital Deficiency

 

$

(6,244,531

)

 

$

(5,933,668

)

 

$

(310,863

)

 

 

5

%

   

At September 30, 2025, we had a working capital deficiency of $6,244,531 and an accumulated deficit of $11,535,572. The Company intends to fund future operations through equity financing arrangements, which may be insufficient to fund its capital expenditures, working capital and other cash requirements for the year ending December 31, 2025.

 

The increase in working capital deficiency of $6,244,531 as of September 30, 2025 from $5,933,668 as of December 31, 2024 was mainly due to the increase in accrued interest payable, convertible notes, accounts payable and deferred revenue.

 

 
28

Table of Contents

 

The ability of the Company to realize its business plan is dependent upon, among other things, obtaining additional financing to continue operations, and development of its business plan. In response to these problems, management intends to raise additional funds through public or private placement offerings.

 

These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern. The accompanying financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

The following table sets forth certain information about our cash flow during the nine months ended September 30, 2025 and September 30, 2024:

 

 

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

 September 30,

 

 

Changes

 

Cash Flows Data:

 

2025

 

 

2024

 

 

Amount

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows used in Operating Activities

 

$

(257,096

)

 

$

(136,460

)

 

$

(120,636

)

 

 

88

%

Cash Flows used in Investing Activities

 

 

(140,500

)

 

 

-

 

 

 

(140,500

)

 

 

(100

)%

Cash Flows provided by Financing Activities

 

 

475,222

 

 

 

144,000

 

 

 

331,222

 

 

 

230

%

Net increase in cash during period

 

$

77,626

 

 

$

7,540

 

 

$

70,086

 

 

 

930

%

 

Cash Flows from Operating Activities

 

We have not generated positive cash flows from operating activities.

 

During the nine months ended September 30, 2025, net cash flows used in operating activities was $257,096, consisting of a net loss of $364,777, increased by gain on change in fair value of derivative liabilities of $490,590, decreased by depreciation of $965, stock-based compensation of $47,000, unrealized loss on change in fair value of digital assets of $18,827 and amortization of debt discount of $204,691 and net changes in operating liabilities of $326,788.

 

During the nine months ended September 30, 2024, net cash flows used in operating activities was $136,460 consisting of a net loss of $1,610,579, decreased by stock-based compensation of $90,000, loss on change in fair value of derivative liabilities of $1,026,154 and amortization of debt discount of $100,408 and net changes in operating assets and liabilities of $257,557.

 

Cash Flows from Investing Activities

 

During the nine months ended September 30, 2025, the Company acquired digital assets of $140,500.

 

There was no investing activities during the nine months ended September 30, 2024.

 

Cash Flows from Financing Activities

 

During the nine months ended September  30, 2025 and September 30, 2024, net cash provided by financing activities was $475,222 and $144,000 attributed to proceeds from the issuance of convertible notes, respectively.

 

Off-Balance Sheet Arrangements

 

As of September 30, 2025, we had no off-balance sheet arrangements.

 

 
29

Table of Contents

 

Critical Accounting Policies

 

Critical Accounting Policies and Significant Judgments and Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of income and expense during the reporting periods presented.

 

Our critical estimates include revenue recognition, intangible assets and derivatives. Although we believe that these estimates are reasonable, actual results could differ from those estimates given a change in conditions or assumptions that have been consistently applied. We also have other policies that we consider key accounting policies, such as our policy for revenue recognition, however, the application of these policies does not require us to make significant estimates or judgments that are difficult or subjective.

 

The critical accounting policies used by management and the methodology for its estimates and assumptions are as follows:

 

Convertible Financial Instruments

 

We bifurcate conversion options from their host instruments and accounts for them as free standing derivative financial instruments if certain criteria are met. The criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at fair value under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings as they occur and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument. An exception to this rule is when the host instrument is deemed to be conventional, as that term is described under applicable GAAP.

 

When we have determined that the embedded conversion options should not be bifurcated from their host instruments, discounts are recorded for the intrinsic value of conversion options embedded in the instruments based upon the differences between the fair value of the underlying Common Stock at the commitment date of the transaction and the effective conversion price embedded in the instrument.

 

Stock-Based Compensation

 

We measure the cost of services received in exchange for an award of equity instruments based on the fair value of the award. For employees and directors, the fair value of the award is measured on the grant date. For non-employees, as per ASU No. 2018-7, Compensation-Stock Compensation (Topic 718): Improvements to Nonemployee Stock-Based Payment Accounting, remeasurement is not required. The fair value amount is then recognized over the period during which services are required to be provided in exchange for the award, usually the vesting period. Stock-based compensation expense is recorded by us in the same expense classifications in the consolidated statements of operations, as if such amounts were paid in cash. Also, refer to Note 2 – Summary of Significant Accounting Policies, in the financial statements that are included in this Annual Report.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

As a “smaller reporting company”, we are not required to provide the information required by this Item.

 

Item 4. Controls and Procedures

 

Disclosure Controls and Procedures

 

Our management, with the participation of our Chief Executive Officer (our principal executive officer, principal financial officer and principal accounting officer), has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a- 15(e) and 15d- 15(e) under the Securities Exchange Act of 1934, as amended (Exchange Act)), as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on such evaluation, our Chief Executive Officer has concluded that as of such date, our disclosure controls and procedures were not effective such that the information relating to us required to be disclosed in our Securities and Exchange Commission (“SEC”) reports (i) is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and (ii) is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.

 

Changes in Internal Control Over Financial Reporting

 

During the period covered by this report there were no changes in our internal control over financial reporting that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

 
30

Table of Contents

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

We are not currently involved in any litigation that we believe could have a materially adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our Company or any of our subsidiaries, threatened against or affecting our Company, our common stock, any of our subsidiaries or of our Company’s or our Company’s subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

 

However, from time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. Litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business.

 

Item 1A. Risk Factors

 

As a “smaller reporting company”, we are not required to provide the information required by this Item.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

During the three months ended September 30, 2025, the Company issued 3,966,666,600 shares of common stock for the exercise of 594,999,900 units of share purchase warrants.

 

During the three months ended September 30, 2025, the Company issued 360,000,000 shares of common stock valued at $47,000 to consultants for service rendered.

 

Item 3. Defaults Upon Senior Securities

 

As of September 30, 2025, the Company had the following convertible notes and promissory notes of $1,258,974 in default comprising of promissory notes of $340,000 and convertible notes of $918,974.

 

 

 

 

 

 

 

Net

 

 

 

Issuance date

 

Expire date

 

Amount at default

 

Auctus#1

 

5/20/2016

 

2/20/2017

 

$1,265

 

Auctus#3

 

11/27/2017

 

3/20/2018

 

$50,745

 

Auctus#5

 

3/7/2018

 

12/7/2018

 

$30,000

 

Auctus#6

 

7/9/2018

 

4/9/2019

 

$48,500

 

Auctus#7

 

3/22/2019

 

12/22/2019

 

$62,500

 

Auctus#8

 

10/23/2019

 

7/23/2020

 

$100,000

 

Auctus#9

 

8/11/2020

 

8/11/2021

 

$31,000

 

Auctus#10

 

11/9/2020

 

11/9/2021

 

$225,000

 

Auctus#11

 

3/4/2021

 

3/4/2022

 

$300,000

 

Auctus#12

 

12/6/2021

 

12/6/2022

 

$40,000

 

Auctus#13

 

5/16/2022

 

5/16/2023

 

$52,000

 

Auctus#14

 

10/31/2022

 

10/31/2023

 

$18,520

 

Auctus#15

 

7/18/2023

 

7/18/2024

 

$86,444

 

Auctus#16

 

10/10/2023

 

10/10/2024

 

$62,000

 

Auctus#17

 

5/22/2024

 

5/22/2025

 

$117,500

 

Auctus#18

 

9/10/2024

 

9/10/2025

 

$33,500

 

 

 

 

 

 

 

$1,258,974

 

 

Item 4. Mine Safety Disclosures

 

Not Applicable.

 

Item 5. Other Information

 

None.

 

 
31

Table of Contents

 

Item 6. Exhibits

 

Exhibit

Number

Description

(31)

Rule 13a-14 (d)/15d-14d) Certifications

31.1*

Section 302 Certification by the Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer

(32)

Section 1350 Certifications

32.1*

Section 906 Certification by the Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer

101*

Interactive Data File

101.INS

XBRL Instance Document

101.SCH

XBRL Taxonomy Extension Schema Document

101.CAL

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

XBRL Taxonomy Extension Label Linkbase Document

101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document

______________

* Filed herewith.

 

 
32

Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC.

 

 

(Registrant)

 

 

 

 

 

Dated: November 12, 2025

 

/s/ Shaun Donnelly

 

 

Shaun Donnelly

 

 

Chief Executive Officer, Chief

Financial Officer and Director

 

 

(Principal Executive Officer, Principal

Financial Officer and Principal

Accounting Officer)

 

 

Pursuant to the requirements of the Securities Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities on the dates indicated.

 

Signature

 

Title

 

Date

 

 

/s/ Shaun Donnelly

 

Chief Executive Officer (Principal Executive Officer), Chief Financial

 

Dated: November 12, 2025

Shaun Donnelly

 

Officer (Principal Financial and Accounting Officer), and Director

 

 
33

 

FAQ

What was BOTY’s Q3 2025 net income?

Q3 2025 net income was $1,280,938, mainly from a $1,716,474 derivative fair value gain.

How did BOTY perform operationally in Q3 2025?

Revenue was $34,122 and the company reported an operating loss of $230,343.

What is BOTY’s financial position as of September 30, 2025?

Assets were $223,312, liabilities $6,373,942, and stockholders’ deficit $(6,150,630).

How many BOTY shares are outstanding?

There were 5,361,510,636 common shares outstanding as of November 10, 2025.

Did BOTY disclose a going concern issue?

Yes. The filing states substantial doubt about the company’s ability to continue as a going concern.

What drove the Q3 2025 profit?

A $1,716,474 gain from the change in fair value of derivative liabilities.

What are BOTY’s derivative liabilities and digital assets?

Derivative liabilities were $2,956,313; digital assets were $121,673 with an unrealized loss of $18,827.
Lingerie Fighting Championship

OTC:BOTY

BOTY Rankings

BOTY Latest News

BOTY Stock Data

268.08k
5.25B
2.04%
Entertainment
Communication Services
Link
United States
Las Vegas