[10-Q] Sacks Parente Golf, Inc. Quarterly Earnings Report

Rhea-AI Filing Summary

Newton Golf Company, Inc. reported accelerating product sales but remains unprofitable and cash-constrained. Net sales rose to $2.07 million for the quarter and $3.28 million for the six months, versus $813,000 and $1.16 million a year earlier, driven largely by Newton motion shaft introductions and online sales. Gross margins improved to about 68%–69% as higher volumes and product mix reduced per-unit costs.

Despite revenue gains, the company recorded net losses of $1.52 million for the quarter and $2.05 million for the six months and used $2.78 million of cash in operating activities in the first half. Cash and cash equivalents declined to $4.01 million from $7.65 million. Management discloses substantial doubt about the company’s ability to continue as a going concern and expects current cash to last at least nine months absent additional financing. The company materially reduced its warrant liability from $14.26 million to $0.84 million following cashless warrant exercises, restored Nasdaq bid-price and equity compliance, completed reverse stock splits, and repurchased 200,400 shares for approximately $500,000.

Insights

Financial Analyst

TL;DR: Rapid revenue growth and margin improvement are offset by continued operating losses, cash burn, and financing needs.

Newton showed strong top-line momentum with year-over-year net sales increasing over 150% for the quarter and roughly 182% for the six-month period, largely from its shaft product lines and direct online channels. Gross margins expanded to the high 60% range, indicating favorable product mix and scale benefits. However, operating expenses grew meaningfully to support growth, driving recurring losses and negative operating cash flow of $2.78 million in H1. Cash declined to $4.0 million and management acknowledges going concern risk, so future dilution or debt is likely if operations do not become cash-generative. The sharp reduction in warrant liabilities materially improved reported equity and reduced a prior large derivative overhang.

Corporate Governance Expert

TL;DR: Governance remediation underway, but material weaknesses and prior Nasdaq deficiencies remain investor governance risks.

The company disclosed material weaknesses in internal control over financial reporting, including inadequate segregation of duties and insufficient accounting personnel, and has begun remediation with key hires. Past Nasdaq notices for bid-price and equity deficiencies required reverse splits and corporate actions; while Nasdaq compliance was regained, these events and the large warrant arrangements that required liability accounting highlight governance and capital-structure complexities. Remediation progress is positive but incomplete and represents an ongoing execution risk until controls are tested and proven.

false Q2 --12-31 0001934245 0001934245 2025-01-01 2025-06-30 0001934245 2025-08-08 0001934245 2025-06-30 0001934245 2024-12-31 0001934245 2025-04-01 2025-06-30 0001934245 2024-04-01 2024-06-30 0001934245 2024-01-01 2024-06-30 0001934245 us-gaap:CommonStockMember 2025-03-31 0001934245 us-gaap:TreasuryStockCommonMember 2025-03-31 0001934245 us-gaap:AdditionalPaidInCapitalMember 2025-03-31 0001934245 us-gaap:RetainedEarningsMember 2025-03-31 0001934245 2025-03-31 0001934245 us-gaap:CommonStockMember 2024-12-31 0001934245 us-gaap:TreasuryStockCommonMember 2024-12-31 0001934245 us-gaap:AdditionalPaidInCapitalMember 2024-12-31 0001934245 us-gaap:RetainedEarningsMember 2024-12-31 0001934245 us-gaap:CommonStockMember 2024-03-31 0001934245 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001934245 us-gaap:RetainedEarningsMember 2024-03-31 0001934245 2024-03-31 0001934245 us-gaap:CommonStockMember 2023-12-31 0001934245 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001934245 us-gaap:RetainedEarningsMember 2023-12-31 0001934245 2023-12-31 0001934245 us-gaap:CommonStockMember 2025-04-01 2025-06-30 0001934245 us-gaap:TreasuryStockCommonMember 2025-04-01 2025-06-30 0001934245 us-gaap:AdditionalPaidInCapitalMember 2025-04-01 2025-06-30 0001934245 us-gaap:RetainedEarningsMember 2025-04-01 2025-06-30 0001934245 us-gaap:CommonStockMember 2025-01-01 2025-06-30 0001934245 us-gaap:TreasuryStockCommonMember 2025-01-01 2025-06-30 0001934245 us-gaap:AdditionalPaidInCapitalMember 2025-01-01 2025-06-30 0001934245 us-gaap:RetainedEarningsMember 2025-01-01 2025-06-30 0001934245 us-gaap:CommonStockMember 2024-04-01 2024-06-30 0001934245 us-gaap:AdditionalPaidInCapitalMember 2024-04-01 2024-06-30 0001934245 us-gaap:RetainedEarningsMember 2024-04-01 2024-06-30 0001934245 us-gaap:CommonStockMember 2024-01-01 2024-06-30 0001934245 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-06-30 0001934245 us-gaap:RetainedEarningsMember 2024-01-01 2024-06-30 0001934245 us-gaap:CommonStockMember 2025-06-30 0001934245 us-gaap:TreasuryStockCommonMember 2025-06-30 0001934245 us-gaap:AdditionalPaidInCapitalMember 2025-06-30 0001934245 us-gaap:RetainedEarningsMember 2025-06-30 0001934245 us-gaap:CommonStockMember 2024-06-30 0001934245 us-gaap:AdditionalPaidInCapitalMember 2024-06-30 0001934245 us-gaap:RetainedEarningsMember 2024-06-30 0001934245 2024-06-30 0001934245 2024-07-18 2024-07-18 0001934245 2025-03-04 2025-03-04 0001934245 NWTG:OnlineSalesMember 2025-04-01 2025-06-30 0001934245 NWTG:OnlineSalesMember 2024-04-01 2024-06-30 0001934245 NWTG:OnlineSalesMember 2025-01-01 2025-06-30 0001934245 NWTG:OnlineSalesMember 2024-01-01 2024-06-30 0001934245 NWTG:DistributorsAndWholesalersMember 2025-04-01 2025-06-30 0001934245 NWTG:DistributorsAndWholesalersMember 2024-04-01 2024-06-30 0001934245 NWTG:DistributorsAndWholesalersMember 2025-01-01 2025-06-30 0001934245 NWTG:DistributorsAndWholesalersMember 2024-01-01 2024-06-30 0001934245 NWTG:NewtonShaftsMember 2025-04-01 2025-06-30 0001934245 NWTG:NewtonShaftsMember 2024-04-01 2024-06-30 0001934245 NWTG:NewtonShaftsMember 2025-01-01 2025-06-30 0001934245 NWTG:NewtonShaftsMember 2024-01-01 2024-06-30 0001934245 NWTG:SacksParentePuttersMember 2025-04-01 2025-06-30 0001934245 NWTG:SacksParentePuttersMember 2024-04-01 2024-06-30 0001934245 NWTG:SacksParentePuttersMember 2025-01-01 2025-06-30 0001934245 NWTG:SacksParentePuttersMember 2024-01-01 2024-06-30 0001934245 us-gaap:StockOptionMember 2025-01-01 2025-06-30 0001934245 us-gaap:StockOptionMember 2024-01-01 2024-06-30 0001934245 NWTG:SeriesAWarrantsMember 2025-01-01 2025-06-30 0001934245 NWTG:SeriesAWarrantsMember 2024-01-01 2024-06-30 0001934245 NWTG:SeriesBWarrantsMember 2025-01-01 2025-06-30 0001934245 NWTG:SeriesBWarrantsMember 2024-01-01 2024-06-30 0001934245 NWTG:SeriesBWarrantsMember 2025-01-01 2025-06-30 0001934245 srt:MaximumMember 2025-06-30 0001934245 us-gaap:CustomerConcentrationRiskMember us-gaap:AccountsReceivableMember NWTG:CustomerOneMember 2025-01-01 2025-06-30 0001934245 us-gaap:CustomerConcentrationRiskMember us-gaap:AccountsReceivableMember NWTG:CustomerOneMember 2024-01-01 2024-12-31 0001934245 us-gaap:CustomerConcentrationRiskMember us-gaap:AccountsReceivableMember NWTG:CustomerTwoMember 2024-01-01 2024-12-31 0001934245 us-gaap:CustomerConcentrationRiskMember us-gaap:AccountsReceivableMember NWTG:NoCustomerMember 2025-01-01 2025-06-30 0001934245 us-gaap:CustomerConcentrationRiskMember us-gaap:AccountsReceivableMember NWTG:NoCustomerMember 2024-01-01 2024-12-31 0001934245 us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember NWTG:DistributorsMember 2025-04-01 2025-06-30 0001934245 us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember NWTG:NoCustomerMember 2025-04-01 2025-06-30 0001934245 us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember NWTG:DistributorsMember 2024-04-01 2024-06-30 0001934245 us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember NWTG:NoCustomerMember 2024-04-01 2024-06-30 0001934245 us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember NWTG:NoCustomerMember 2025-01-01 2025-06-30 0001934245 us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember NWTG:NoCustomerMember 2024-01-01 2024-06-30 0001934245 us-gaap:MachineryAndEquipmentMember 2025-06-30 0001934245 us-gaap:MachineryAndEquipmentMember 2024-12-31 0001934245 us-gaap:LeaseholdImprovementsMember 2025-06-30 0001934245 us-gaap:LeaseholdImprovementsMember 2024-12-31 0001934245 us-gaap:AutomobilesMember 2025-06-30 0001934245 us-gaap:AutomobilesMember 2024-12-31 0001934245 us-gaap:SoftwareLicenseArrangementMember 2023-10-31 0001934245 us-gaap:SoftwareLicenseArrangementMember 2023-10-01 2023-10-31 0001934245 us-gaap:SoftwareLicenseArrangementMember 2024-12-31 0001934245 us-gaap:SoftwareLicenseArrangementMember 2025-01-01 2025-06-30 0001934245 us-gaap:SoftwareLicenseArrangementMember 2025-06-30 0001934245 us-gaap:SoftwareDevelopmentMember 2025-06-30 0001934245 NWTG:StJosephMissouriMember 2022-04-01 0001934245 NWTG:StJosephMissouriMember 2022-04-01 2022-04-01 0001934245 NWTG:StJosephMissouriMember 2023-12-31 0001934245 us-gaap:ParkingMember 2025-01-01 2025-06-30 0001934245 us-gaap:ParkingMember 2025-06-30 0001934245 2024-01-01 2024-12-31 0001934245 NWTG:TwoThousandAndTwentyTwoPlanMember 2025-06-30 0001934245 NWTG:SeriesAWarrantsMember 2024-12-31 0001934245 NWTG:SeriesBWarrantsMember 2024-12-31 0001934245 NWTG:SeriesAWarrantsMember 2025-01-01 2025-06-30 0001934245 NWTG:SeriesAWarrantsMember 2025-06-30 0001934245 NWTG:SeriesBWarrantsMember 2025-06-30 0001934245 NWTG:SeriesAWarrantsMember us-gaap:WarrantMember 2025-01-01 2025-06-30 0001934245 NWTG:SeriesAWarrantsMember us-gaap:WarrantMember 2025-06-30 0001934245 NWTG:SeriesBWarrantsMember us-gaap:WarrantMember 2025-01-01 2025-06-30 0001934245 NWTG:SeriesBWarrantsMember us-gaap:WarrantMember 2025-06-30 0001934245 us-gaap:WarrantMember 2025-06-30 0001934245 us-gaap:WarrantMember 2025-01-01 2025-06-30 0001934245 NWTG:SeriesAWarrantsMember us-gaap:MeasurementInputExercisePriceMember 2025-06-30 0001934245 NWTG:SeriesAWarrantsMember us-gaap:MeasurementInputPriceVolatilityMember 2025-06-30 0001934245 NWTG:SeriesAWarrantsMember us-gaap:MeasurementInputExpectedDividendRateMember 2025-06-30 0001934245 NWTG:SeriesAWarrantsMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2025-06-30 0001934245 NWTG:SeriesAWarrantsMember 2024-01-01 2024-12-31 0001934245 NWTG:SeriesBWarrantsMember us-gaap:InterestRateFloorMember 2025-06-30 0001934245 us-gaap:CommonStockMember NWTG:SeriesBWarrantsMember 2025-01-01 2025-06-30 0001934245 country:US 2025-04-01 2025-06-30 0001934245 country:US 2024-04-01 2024-06-30 0001934245 country:US 2025-01-01 2025-06-30 0001934245 country:US 2024-01-01 2024-06-30 0001934245 country:CA 2025-04-01 2025-06-30 0001934245 country:CA 2024-04-01 2024-06-30 0001934245 country:CA 2025-01-01 2025-06-30 0001934245 country:CA 2024-01-01 2024-06-30 0001934245 us-gaap:NonUsMember 2025-04-01 2025-06-30 0001934245 us-gaap:NonUsMember 2024-04-01 2024-06-30 0001934245 us-gaap:NonUsMember 2025-01-01 2025-06-30 0001934245 us-gaap:NonUsMember 2024-01-01 2024-06-30 0001934245 us-gaap:SubsequentEventMember 2025-07-01 2025-07-01 0001934245 NWTG:SeriesBWarrantsMember us-gaap:SubsequentEventMember 2025-07-01 2025-07-01 0001934245 us-gaap:SubsequentEventMember NWTG:SeriesAWarrantsMember 2025-07-01 2025-07-01 0001934245 us-gaap:SubsequentEventMember us-gaap:CommonStockMember 2025-07-01 2025-07-01 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure utr:sqft NWTG:Segment

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended June 30, 2025

OR

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

For the transition period from ___________ to ____________

Commission File Number: 001-41701

NEWTON GOLF COMPANY, INC.

(Exact name of registrant as specified in its charter)

Delaware		82-4938288
(State of incorporation)		(I.R.S. Employer Identification No.)

551 Calle San Pablo, Camarillo, California		93012
(Address of principal executive offices)		(Zip Code)

(855) 774-7888

(Registrant’s telephone number, including area code)

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

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
Common Stock		NWTG		The Nasdaq Stock Market LLC

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 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 ☒

As of August 8, 2025, there were 4,610,422 shares of common stock outstanding

TABLE OF CONTENTS

PART I - FINANCIAL INFORMATION		F-1
Item 1. Condensed Financial Statements		F-1
Condensed Balance Sheets – June 30, 2025 (Unaudited) and December 31,2024		F-1
Condensed Statements of Operations for the three and six months ended June 30, 2025 and 2024 (Unaudited)		F-2
Condensed Statements of Change in Stockholders’ Equity (Deficiency) for the three and six months ended June 30, 2025 and 2024 (Unaudited)		F-3
Condensed Statements of Cash Flows for the six months ended June 30, 2025 and 2024 (Unaudited)		F-4
Notes to Condensed Financial Statements for the three and six months ended June 30, 2025 and 2024 (Unaudited)		F-5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		1
Item 3. Quantitative and Qualitative Disclosures About Market Risk		8
Item 4. Controls and Procedures		8
PART II – OTHER INFORMATION		9
Item 1. Legal Proceedings		9
Item 1A. Risk Factors		9
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		9
Item 3. Defaults Upon Senior Securities		9
Item 4. Mine Safety Disclosures		9
Item 5. Other Information		9
Item 6. Exhibits		9

i

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS AND INFORMATION

This Quarterly Report contains forward-looking statements that involve risks and uncertainties. These forward-looking statements are not historical facts but rather are plans and predictions based on current expectations, estimates, and projections about our industry, our beliefs, and assumptions.

We use words such as “may,” “will,” “could,” “should,” “anticipate,” “expect,” “intend,” “project,” “plan,” “believe,” “seek,” “assume,” and variations of these words and similar expressions to identify forward-looking statements. These statements are not guarantees of future performance and are subject to certain risks, uncertainties, and other factors, some of which are beyond our control, are difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements. You should not place undue reliance on these forward-looking statements because the matters they describe are subject to certain risks, uncertainties, and assumptions that are difficult to predict. Our forward-looking statements are based on the information currently available to us and speak only as of the date on which they were made. Over time, our actual results, performance, or achievements may differ from those expressed or implied by our forward-looking statements, and such difference might be significant and materially adverse to our security holders. Except as required by law, we undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events, or otherwise. Factors that could materially affect these forward-looking statements and/or predictions include, among other things: (i) the development and protection of our brands and other intellectual property, (ii) the need to raise capital to meet business requirements, (iii) significant fluctuations in marketing expenses, (iv) the ability to achieve and expand significant levels of revenues, or recognize net income, from the sale of our products, (v) management’s ability to attract and maintain qualified personnel necessary for the development and commercialization of its planned products, (vi) the impact of geopolitical risks, including tariffs, on our business, suppliers, consumers, customers, and employees or the overall economy, and (vii) other information that may be detailed from time to time in the Company’s filings with the United States Securities and Exchange Commission (“SEC”). Please consider our forward-looking statements in light of those risks as you read this Quarterly Report.

ii

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

NEWTON GOLF COMPANY, INC.

CONDENSED BALANCE SHEETS

(Amounts rounded to nearest thousand, except share and per share amounts)

		June 30, 2025				December 31, 2024
		(Unaudited)
ASSETS
Current Assets:
Cash and cash equivalents		$	4,005,000			$	7,650,000
Accounts receivable			162,000				115,000
Inventory, net of reserve for obsolescence of $87,000 and $49,000, respectively			1,035,000				913,000
Prepaid expenses and other current assets			305,000				274,000
Total Current Assets			5,507,000				8,952,000
Property and equipment, net			867,000				716,000
Right-of-use asset, net			102,000				34,000
Software licensing agreement, net			42,000				59,000
Deposits			5,000				5,000
Total Assets		$	6,523,000			$	9,766,000
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIENCY)
Current Liabilities:
Accounts payable and accrued expenses		$	1,148,000			$	572,000
Lease liability, current			37,000				34,000
Software licensing obligation, current			54,000				54,000
Warrant Liability			835,000				14,261,000
Total Current Liabilities			2,074,000				14,921,000
Lease obligations – noncurrent			65,000				-
Software licensing fee obligation, net of current			4,000				32,000
Total Liabilities			2,143,000				14,953,000
Commitments and Contingencies			-				-
Stockholders’ Equity (Deficiency):
Preferred stock $.01 par value, 5,000,000 shares authorized, no shares issued and outstanding, respectively			-				-
Common stock, $.01 par value, 45,000,000 shares authorized, 4,516,136 and 297,184, shares issued and outstanding, respectively			45,000				3,000
Treasury Stock, 200,400 shares			(500,000	)			-
Additional paid-in-capital			28,949,000				16,879,000
Accumulated deficit			(24,114,000	)			(22,069,000	)
Total Stockholders’ Equity (Deficiency)			4,380,000				(5,187,000	)
Total Liabilities and Stockholders’ Equity (Deficiency)		$	6,523,000			$	9,766,000

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

F-1

NEWTON GOLF COMPANY, INC.

CONDENSED STATEMENTS OF OPERATIONS

For the Three and Six Months Ended June 30, 2025 and 2024

(Unaudited)

(Amounts rounded to nearest thousand, except share and per share amounts)

		Three Months Ended June 30,								Six Months Ended June 30,
		2025				2024				2025				2024
Net Sales		$	2,068,000			$	813,000			$	3,278,000			$	1,163,000
Cost of goods sold			669,000				324,000				1,027,000				468,000
Gross profit			1,399,000				489,000				2,251,000				695,000
Operating expenses
Selling, general and administrative expenses			2,763,000				1,484,000				5,304,000				2,755,000
Research and development			143,000				207,000				425,000				397,000
Total operating expenses			2,906,000				1,691,000				5,729,000				3,152,000
Loss from operations			(1,507,000	)			(1,202,000	)			(3,478,000	)			(2,457,000	)
Interest income, net			29,000				47,000				74,000				109,000
Change in fair value of warrant liabilities			(42,000	)			-				1,359,000				-
Net loss		$	(1,520,000	)		$	(1,155,000	)		$	(2,045,000	)		$	(2,348,000	)
Loss per share – basic and diluted		$	(0.34	)		$	(0.79	)		$	(0.74	)		$	(1.61	)
Weighted average number of shares outstanding – basic and diluted			4,509,619				1,459,587				2,778,595				1,459,587

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

F-2

NEWTON GOLF COMPANY, INC.

CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIENCY)

For the Three and Six Months Ended June 30, 2025 and 2024

(Unaudited)

(Amounts rounded to nearest thousand, except share amounts)

		Common Stock								Treasury Stock								Additional Paid In				Accumulated				Total Stockholders’
		Shares				Amount				Shares				Amount				Capital				Deficit				Equity
Balance, March 31, 2025			4,387,768			$	44,000				-			$	-			$	28,748,000			$	(22,594,000	)		$	6,198,000
Vesting of stock options			-				-				-				-				42,000				-				42,000
Proceeds from Series A and B over-allotment, net			-				-				-				-				21,000				-				21,000
Exercise of warrants			58,904				1,000				-				-				138,000				-				139,000
DTCC reverse split fractional rounding			69,464				-				-				-				-				-				-
Stock repurchase											200,400				(500,000	)											(500,000	)
Shares issued for services
Net Loss			-				-				-								-				(1,520,000	)			(1,520,000	)
Balance, June 30, 2025 (Unaudited)			4,516,136			$	45,000				200,400			$	(500,000	)		$	28,949,000			$	(24,114,000	)		$	4,380,000

		Common Stock								Treasury Stock								Additional Paid In				Accumulated				Total Stockholders’
		Shares				Amount				Shares				Amount				Capital				Deficit				(Deficiency) Equity
Balance, December 31, 2024			297,184			$	3,000				-			$	-			$	16,879,000			$	(22,069,000	)		$	(5,187,000	)
Vesting of stock options			-				-				-								94,000				-				94,000
Proceeds from Series A and B over-allotment, net			-				-				-								(49,000	)			-				(49,000	)
Exercise of warrants			4,149,488				42,000				-								12,025,000				-				12,067,000
DTCC reverse split fractional rounding			69,464				-				-								-				-				-
Stock repurchase											200,400				(500,000	)											(500,000	)
Net Loss			-				-				-								-				(2,045,000	)			(2,045,000	)
Balance, June 30, 2025 (Unaudited)			4,516,136			$	45,000				200,400			$	(500,000	)		$	28,949,000			$	(24,114,000	)		$	4,380,000

		Common Stock								Additional Paid In				Accumulated				Total Stockholders’
		Shares				Amount				Capital				Deficit				Equity
Balance, March 31, 2024			48,653			$	1,000			$	16,205,000			$	(11,510,000	)		$	4,696,000
Vesting of stock options			-				-				86,000				-				86,000
Net Loss			-				-				-				(1,155,000	)			(1,155,000	)
Balance, June 30, 2024 (Unaudited)			48,653			$	1,000			$	16,291,000			$	(12,665,000	)		$	3,627,000

		Common Stock								Additional Paid In				Accumulated				Total Stockholders’
		Shares				Amount				Capital				Deficit				Equity
Balance, December 31, 2023			48,653			$	1,000			$	16,106,000			$	(10,317,000	)		$	5,790,000
Balance			48,653			$	1,000			$	16,106,000			$	(10,317,000	)		$	5,790,000
Vesting of stock options			-				-				185,000				-				185,000
Shares issued for services			-				-				-				-				-
Net Loss			-				-				-				(2,348,000	)			(2,348,000	)
Balance, June 30, 2024 (Unaudited)			48,653			$	1,000			$	16,291,000			$	(12,665,000	)		$	3,627,000
Balance			48,653			$	1,000			$	16,291,000			$	(12,665,000	)		$	3,627,000

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

F-3

NEWTON GOLF COMPANY, INC.

CONDENSED STATEMENTS OF CASH FLOWS

For the Six Months Ended June 30, 2025 and 2024

(Unaudited)

(Amounts rounded to nearest thousand)

		Six Months Ended June 30,
		2025				2024
Cash Flows from Operating Activities
Net Loss		$	(2,045,000	)		$	(2,348,000	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation			140,000				63,000
Amortization of deferred software licensing agreement			17,000				34,000
Change in reserve for inventory obsolescence			38,000				(47,000	)
Vesting of options			94,000				185,000
Change in fair Value of Warrants (gain) loss			(1,359,000	)			-
Changes in ROU asset			17,000				15,000
Changes in operating assets and liabilities
Accounts receivable			(47,000	)			(104,000	)
Inventory			(160,000	)			(182,000	)
Prepaids and other current assets			(31,000	)			25,000
Accounts payable and accrued expenses			576,000				36,000
Lease liability			(17,000	)			(16,000	)
Customer deposits			-				(2,000	)
Net cash used in operating activities			(2,777,000	)			(2,341,000	)
Cash Flows from Investing Activities
Purchase of property and equipment			(291,000	)			(188,000	)
Net cash used in investing activities			(291,000	)			(188,000	)
Cash Flows from Financing Activities
Software licensing obligation			(28,000	)			(23,000	)
Repurchase of common stock			(500,000	)			-
Proceeds from over-allotment, net			(49,000	)			-
Net cash used in financing activities			(577,000	)			(23,000	)
Net decrease in cash			(3,645,000	)			(2,552,000	)
Cash and restricted cash beginning of period			7,650,000				5,338,000
Cash and restricted cash end of period		$	4,005,000			$	2,786,000
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Exercise of cashless warrants		$	12,067,000
Recognition of Right of Use Asset and lease obligations		$	85,000

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

F-4

NEWTON GOLF COMPANY, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

For the Three and Six Months Ended June 30, 2025 and 2024

(Unaudited)

(Amounts rounded to nearest thousands, except share and per share amounts)

NOTE 1 – OPERATIONS AND LIQUIDITY

Newton Golf Company, Inc. (“we,” or the “Company”) was formed in 2018 as Sacks Parente Golf, Inc., a Delaware limited liability company. On March 18, 2025 the Company converted into a Delaware corporation named Newton Golf Company, Inc. Pursuant to our Plan of Conversion, on March 18, 2025, all of the outstanding ownership interests in Sacks Parente Golf, Inc., and rights to receive such interest were converted into and exchanged for shares of capital stock of Newton Golf Company, Inc. The Company retroactively reflected the conversion as of the earliest periods presented herein.

On March 11, 2025, the Company’s Board of Directors approved and, by written consent dated February 26, 2025, the holders of a majority of our common stock approved an amendment to our Certificate of Incorporation to change our name from Sacks Parente Golf, Inc. to Newton Golf Company, Inc. to better reflect its commitment to revolutionizing golf through advanced physics and precision engineering. The change to Newton Golf Company, Inc. became effective on March 17, 2025. All references throughout this filing to Sacks Parente Golf, Inc. have been changed to Newton Golf Company, Inc.

Newton Golf Company, Inc. is a technology-forward golf company, with a growing portfolio of golf products, including putting instruments, golf shafts, golf grips, and other golf-related products. In consideration of its growth opportunities in shaft technologies, in April of 2022, the Company expanded its manufacturing business to include advanced premium golf shafts by opening a new shaft manufacturing facility in St. Joseph, Missouri. It is the Company’s intent to manufacture and assemble substantially all products in the United States. The Company anticipates expansion into golf apparel and other golf-related product lines to enhance its growth. The Company’s future expansions may include broadening its offerings through mergers, acquisitions or internal developments of product lines that are complementary to its premium brand.

The Company currently sells its products through resellers, the Company’s websites, and distributors in the United States, Japan, and South Korea.

Basis of Presentation

The condensed financial statements as of June 30, 2025, and for the three and six months ended June 30, 2025 and 2024, are unaudited. In the opinion of management of the Company, all adjustments, including normal recurring accruals, have been made that are necessary to present fairly the financial position of the Company as of June 30, 2025, and the results of its operations for the three and six months ended June 30, 2025 and 2024, and its cash flows for the six months ended June 30, 2025 and 2024. Operating results for the interim periods presented are not necessarily indicative of the results expected for a full fiscal year. The condensed consolidated balance sheet as of December 31, 2024 has been derived from the Company’s audited financial statements at such date.

The condensed financial statements and related notes have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been omitted pursuant to such rules and regulations. These condensed financial statements should be read in conjunction with the financial statements and other information included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as filed with the SEC.

F-5

Going Concern and Liquidity

The accompanying condensed financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. As reflected in the accompanying condensed financial statements, during the six months ending June 30, 2025, the Company incurred a net loss of $2,045,000 and used cash in operations of $2,777,000. These factors raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date of the condensed financial statements being issued. These condensed financial statements do not include adjustments relating to the recoverability and classification of reported asset amounts or the amount and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

In addition, the Company’s independent registered public accounting firm, in its report on the Company’s financial statements for the year ended December 31, 2024, expressed substantial doubt about the Company’s ability to continue as a going concern. These condensed financial statements do not include any adjustments that might result from this uncertainty.

As of June 30, 2025, the Company had cash and cash equivalents on hand in the amount of $4,005,000. The Company expects its cash on hand on June 30, 2025, to last for at least the next nine months.

The continuation of the Company as a going concern is dependent upon its ability to obtain necessary debt or equity financing to continue operations until it begins generating positive cash flow from operations.

No assurance can be given that any future financing will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company can obtain additional financing, it may contain undue restrictions on our operations, in the case of debt financing, or cause substantial dilution for our stockholders, in the case of equity financing, or grant unfavorable terms in licensing agreements.

Reverse Stock Splits

On July 18, 2024, the Company filed a Certificate of Amendment to amend its Certificate of Incorporation with the Secretary of State of Delaware to affect a reverse stock split of the Company’s common stock at a ratio of 1-for-10 shares (the “First Reverse Stock Split”). The First Reverse Stock Split became effective as of 12:01 a.m. Eastern Time on July 30, 2024 and the Company’s common stock began trading on The Nasdaq Capital Market on a post-split basis under its existing trading symbol. As a result of the First Reverse Stock Split, every ten shares of common stock were automatically combined into one share of common stock. The authorized number of shares of common stock was not affected by the First Reverse Stock Split. No fractional shares were issued in connection with the First Reverse Stock Split, as all fractional shares were rounded up to the next whole share.

On March 4, 2025, the Company filed a Certificate of Amendment to amend its Certificate of Incorporation with the Secretary of State of Delaware to affect a reverse stock split of the Company’s common stock at a ratio of 1-for-30 shares (the “Second Reverse Stock Split” and together with the First Reverse Stock Split, the “Reverse Stock Splits”). The Second Reverse Stock Split became effective as of 12:01 a.m. Eastern Time on March 17, 2025 and the Company’s common stock began trading on The Nasdaq Capital Market on a post-split basis under its existing trading symbol. As a result of the Second Reverse Stock Split, every 30 shares of common stock were automatically combined into one share of common stock. The authorized number of shares of common stock was not affected by the Second Reverse Stock Split. No fractional shares were issued in connection with the Second Reverse Stock Split, as all fractional shares were rounded up to the next whole share.

Accordingly, all share and per share amounts presented herein with respect to common stock have been retroactively adjusted to reflect the Reverse Stock Splits for all periods presented. Proportionate adjustments for the Reverse Stock Splits have been made to the per share exercise price and the number of shares issuable upon the exercise of warrants, the number of shares reserved for issuance under the Company’s equity plans, and all the then outstanding awards under the Company’s equity plans. The Reverse Stock Splits did not change the par value of the common stock or modify any voting rights or other terms of common stock.

F-6

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Those estimates and assumptions include estimates for reserves of uncollectible accounts receivables, assumptions used in valuing inventories at net realizable value, impairment testing of recorded long-term and tangible and intangible assets, the valuation allowance for deferred tax assets, accruals for potential liabilities, assumptions made in valuing warrant liabilities, and assumptions made in valuing stock instruments issued for services.

Warrant Liabilities

The Company accounts for common stock warrants as either equity-classified or liability-classified instruments based on an assessment of the specific terms of the warrants and the guidance provided by the Financial Accounting Standards Board (“FASB”) in Accounting Standards Codification 480, Distinguishing Liabilities from Equity (“ASC 480”) and Accounting Standards Codification 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own stock and whether the holders of the warrants could potentially require net cash settlement in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

Revenue Recognition

The Company recognizes revenue in accordance with Accounting Standards Codification 606, Revenue from Contracts with Customers (“ASC 606”). The underlying principle of ASC 606 is to recognize revenue to depict the transfer of goods or services to customers at the amount expected to be collected. ASC 606 creates a five-step model that requires entities to exercise judgment when considering the terms of contract(s), which include (1) identifying the contract or agreement with a customer, (2) identifying our performance obligations in the contract or agreement, (3) determining the transaction price, (4) allocating the transaction price to the separate performance obligations, and (5) recognizing revenue as each performance obligation is satisfied.

Revenue and costs of sales are recognized when control of the products is transferred to our customer, which generally occurs upon shipment from our facilities. The Company’s performance obligations are satisfied at that time. The Company does not have any significant contracts with customers requiring performance beyond delivery, and contracts with customers contain no incentives or discounts that could cause revenue to be allocated or adjusted over time. Shipping and handling activities are performed before the customer obtains control of the goods and therefore represent a fulfillment activity rather than a promised service to the customer.

All of the Company’s products are offered for sale as finished goods only, and there are no performance obligations required post-shipment for customers to derive the expected value from them.

The Company does not allow for returns, except for damaged products when the damage occurred pre-fulfillment. Damaged product returns have historically been insignificant. Because of this, the stand-alone nature of our products, and our assessment of performance obligations and transaction pricing for our sales contracts, we do not currently maintain a contract asset or liability balance for obligations. We assess our contracts and the reasonableness of our conclusions on a quarterly basis.

The following table presents our net sales by revenue source, and the period-over-period percentage change, for the period presented:

 SCHEDULE OF DISAGGREGATION OF REVENUE

		June 30, 2025				June 30, 2024				June 30, 2025				June 30, 2024
		Three Months Ended								Six Months Ended
		June 30, 2025				June 30, 2024				June 30, 2025				June 30, 2024
Net Sales Source		Revenue				Revenue				Revenue				Revenue
Online sales		$	1,900,000			$	646,000			$	3,000,000			$	954,000
Distributors and wholesalers			168,000				167,000				278,000				209,000
Net Sales		$	2,068,000			$	813,000			$	3,278,000			$	1,163,000

F-7

The following table presents our net sales by product lines for the period presented:

		June 30, 2025				June 30, 2024				June 30, 2025				June 30, 2024
		Three Months Ended								Six Months Ended
		June 30, 2025				June 30, 2024				June 30, 2025				June 30, 2024
Net Sales by product Line		Revenue				Revenue				Revenue				Revenue
Newton Shafts		$	2,026,000			$	648,000			$	3,201,000			$	938,000
Sacks Parente Putters			42,000				165,000				77,000				225,000
Net Sales		$	2,068,000			$	813,000			$	3,278,000			$	1,163,000

Loss per Common Share

Basic earnings (loss) per share is computed by dividing the net income (loss) applicable to common stockholders by the weighted average number of shares of common stock outstanding during the year. Diluted earnings (loss) per share is computed by dividing the net income (loss) applicable to common stockholders by the weighted average number of common shares outstanding plus the number of additional common shares that would have been outstanding if all dilutive potential common shares had been issued, using the treasury stock method. Potential common shares are excluded from the computation when their effect is antidilutive.

For the six months ending June 30, 2025 and 2024, the calculations of basic and diluted loss per share are the same because potential dilutive securities would have had an anti-dilutive effect. The potentially dilutive securities consisted of the following:

  SCHEDULE OF ANTIDILUTIVE SECURITIES

		June 30, 2025				June 30, 2024
Stock options			18,442				7,339
Series A Warrants			268,333				-
Series B Warrants			303,120				-
Total			589,895				7,339

The Company currently has 17,862 remaining Series B Warrants that will convert into 303,120 shares of common stock upon the alternative cashless exercise.

Advertising Costs

Third-party advertising costs are expensed as incurred and are included in selling, general and administrative expense. Advertising costs aggregated $1,230,000 and $572,000 for the six months ending June 30, 2025 and 2024, respectively.

Research and Development

Research and development expenses consist primarily of personnel costs, prototype expenses, and consulting services associated with research and development equipment. Research and development costs are expensed as incurred. Research and development costs were $425,000 and $397,000 for the six months ending June 30, 2025 and 2024, respectively,

Stock-Based Compensation

The Company periodically issues stock options to employees and non-employees in non-capital raising transactions for services and for financing costs. The Company accounts for such grants issued and vesting based on Accounting Standards Codification 718, Compensation-Stock Compensation (“ASC 718”), whereby the value of the award is measured on the date of grant and recognized for employees as compensation expense on a straight-line basis over the vesting period. The Company recognizes the fair value of stock-based compensation within its condensed statements of operations with classification depending on the nature of the services rendered.

The fair value of each option is estimated using the Black-Scholes option-pricing model. The Company was a private company through August 14, 2023, and lacked company-specific historical and implied volatility information. Therefore, through December 31, 2024 it estimated its expected stock volatility based on the greater of the historical volatility of a publicly traded set of peer companies within the consumer products industry with characteristics similar to the Company or the Company’s volatility since going public. Beginning on January 1, 2025, the company began to use its own historical volatility.

The expected term of the Company’s stock options has been determined utilizing the “simplified” method for awards that qualify as “plain-vanilla” options. The expected term of stock options granted to non-employees is equal to the contractual term of the option award. The risk-free interest rate is determined by reference to the U.S. Treasury yield curve in effect at the time of grant of the award for time periods approximately equal to the expected term of the award. The expected dividend yield is zero, based on the fact that the Company has never paid cash dividends and does not expect to pay any cash dividends in the foreseeable future.

F-8

Fair Value of Financial Instruments

The Company uses various inputs in determining the fair value of its financial assets and liabilities and measures these assets on a recurring basis. Financial assets recorded at fair value are categorized by the level of subjectivity associated with the inputs used to measure their fair value. Accounting Standards Codification Section 820 defines the following levels of subjectivity associated with the inputs:

Level 1—Quoted prices in active markets for identical assets or liabilities.

Level 2—Inputs, other than quoted prices in active markets, that are observable either directly or indirectly.

Level 3—Unobservable inputs based on the Company’s assumptions.

The carrying amounts of financial assets and liabilities, such as cash, accounts receivable, inventory, accounts payable, and other payables, approximate their fair values because of the short maturity of these instruments. The carrying values of long-term financing obligations approximate their fair values because interest rates on these obligations are based on prevailing market interest rates.

The Company utilizes level 3 inputs in the fair value hierarchy to determine the fair market value of its warrant liability.

Concentrations of Risk

Cash Balances. The Company’s cash balances on deposits with banks are guaranteed by the Federal Deposit Insurance Corporation (FDIC) up to $250,000. From time to time, however, the Company may be exposed to risk for the amounts of funds held in bank accounts in excess of the FDIC limit. To minimize the risk, the Company’s policy is to maintain cash balances with high quality financial institutions. All of the non-interest bearing cash balances were fully insured as of June 30, 2025 and December 31, 2024.

Accounts Receivable. As of June 30, 2025, one customer accounted for more than 72% of accounts receivable. As of December 31, 2024, two customers accounted for more than 44% and 20% of accounts receivable respectively. As of June 30, 2025 and December 31, 2024, no other customers exceeded 10% of accounts receivable.

Net sales. During the three months ending June 30, 2025, one international customer, classified as a distributor, accounted for 8% of net sales. No other customers exceeded 8% of net sales during such period. During the three months ending June 30, 2024, one international customer, classified as a distributor, accounted for 8% of net sales. No other customers exceeded 8% of net sales during such period.

During the six months ending June 30, 2025 and 2024, no customer exceeded 10% of net sales.

F-9

Segments

Under Accounting Standards Codification 280, Segment Reporting (“ASC 280”), operating segments are defined as components of an enterprise where discrete financial information is available that is evaluated regularly by the chief operating decision maker (“CODM”), in deciding how to allocate resources and in assessing performance. The Company has one component. Therefore, the Company’s Chief Executive Officer, who is also the CODM, makes decisions and manages the Company’s operations as a single operating segment for the manufacture and distribution of its products.

Recent Accounting Pronouncements

Announced But Not Yet Adopted

In November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. The guidance in ASU 2024-03 requires public business entities to disclose in the notes to the financial statements, among other things, specific information about certain costs and expenses including purchases of inventory; employee compensation; and depreciation and amortization expense for each caption on the income statement where such expenses are included. The update is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted, and the amendments may be applied prospectively to reporting periods after the effective date or retrospectively to all periods presented in the financial statements. We are currently evaluating the provisions of this guidance and assessing the potential impact on our financial statement disclosures.

Other recent accounting pronouncements issued by the FASB, its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the SEC did not or are not expected by management to have a material impact on the Company’s present or future financial statements.

NOTE 3 – INVENTORY

Inventory is initially measured at cost and subsequently measured at the lower of cost or net realizable value. Cost is determined on a first-in, first-out basis. The following table details our primary inventory categories for the periods presented:

 SCHEDULE OF INVENTORY

		June 30, 2025				December 31, 2024
Raw materials		$	1,057,000			$	838,000
Finished goods			65,000				124,000
Total inventory			1,122,000				962,000
Inventory reserve			(87,000	)			(49,000	)
Total inventory, net		$	1,035,000			$	913,000

NOTE 4 – PROPERTY AND EQUIPMENT

Property and equipment are comprised of the following:

 SCHEDULE OF PROPERTY PLANT AND EQUIPMENT

		June 30, 2025				December 31, 2024
Machinery and Equipment		$	779,000			$	717,000
Leasehold Improvements			390,000				161,000
Automobile			46,000				46,000
Accumulated depreciation			(348,000	)			(208,000	)
Property and equipment, net		$	867,000			$	716,000

Depreciation expenses are included in selling, general and administrative expenses in the accompanying condensed statements of operations. Depreciation expense related to property and equipment was $83,000 and $42,000 for the three months ending June 30, 2025 and 2024, respectively. Depreciation expense related to property and equipment was $140,000 and $63,000 for the six months ending June 30, 2025 and 2024, respectively.

F-10

NOTE 5 – SOFTWARE LICENSING OBLIGATION

In October 2023, the Company entered into a software licensing agreement with Oracle America, Inc (“Oracle”) for its NetSuite Enterprise Resource Planning (ERP) software (“NetSuite”). The Company agreed to license NetSuite for 36 months and utilize Oracle’s professional services to assist in the implementation of NetSuite. The cost of the license fee was $102,000 and professional services were fixed at $34,000, for an aggregate cost of $136,000. Per the payment terms, no payments were due during the first six months, and thirty monthly payments of $4,513 are due from April 1, 2024 through September 1, 2026.

The Company recorded the $42,000 cost as a deferred software licensing asset and liability on the accompanying condensed balance sheet. The deferred software licensing asset is being amortized over the license period. The deferred software licensing balance was $59,000 at December 31, 2024. During the six months ending June 30, 2025, the Company recorded amortization expense of $17,000, resulting in a deferred software licensing balance of $42,000 as of June 30, 2025.

During the six months ending June 30, 2025, the Company made payments of $28,000, leaving a software license obligation balance was $58,000, of which the current portion was $54,000, leaving a long-term software license obligation of $4,000 as of June 30, 2025.

Future payments under the software license obligation are as follows:

 SCHEDULE OF SOFTWARE LICENSE OBLIGATION

Years Ending December 31,		Amount
2025 - remaining		$	54,000
2026			4,000
Total payments			58,000
Less: Current portion			(54,000	)
Non-current portion		$	4,000

NOTE 6 – LEASE LIABILITIES

The Company determines whether a contract is, or contains, a lease at inception. Right-of-use (“ROU”) assets represent the Company’s right to use an underlying asset during the lease term, and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at lease commencement based upon the estimated present value of unpaid lease payments over the lease term. The Company leases its office and warehouse locations, and certain warehouse equipment. Leases with an initial term of 12 months or less are not included on the condensed balance sheets.

On April 1, 2022, the Company entered a facility lease for a 4,000 square foot facility in St. Joseph, Missouri, to expand its manufacturing business to include advanced premium golf shafts. The lease is for 24 months, and the monthly rent is approximately $1,500. During 2023, the Company amended its lease by adding an additional 5,000 square feet and extending the lease term to December 2025.

The Company’s ROU asset balance was $34,000 as of December 31, 2024. During the six months ending June 30, 2025, the Company recorded an increase of ROU assets of $85,000 related to its leases, resulting in a ROU asset balance of $102,000 as of June 30, 2025.

The Company’s lease liability balance was $34,000 as of December 31, 2024. During the six months ending June 30, 2025, the company extended its lease that included additional parking, resulting in an increase in our right of use assets and lease liabilities of $85,000. As of June 30, 2025 our lease liability was $102,000, of which the current portion of lease liability was $37,000, leaving a long-term lease liabilities balance of $65,000.

During the six months ending June 30, 2025 and 2024, lease costs totaled approximately $102,000 and $48,000, respectively.

F-11

As of June 30, 2025, the weighted average remaining lease terms for operating lease is 1.50 years, and the weighted average discount rate for operating leases is 10.00%.

Future minimum lease payments under the leases are as follows

  SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS

Years Ending December 31,		Amount
2025 - remaining		$	23,000
2026			89,000
Total payments			112,000
Less: Amount representing interest			(10,000	)
Present value of net minimum lease payments			102,000
Less: Current portion			(37,000	)
Non-current portion		$	65,000

NOTE 7 – STOCK OPTIONS

Summary of Options

The Company maintains the 2022 Equity Incentive Plan (the “2022 Plan”), which provides for the grant of incentive stock options, non-statutory stock options, stock appreciation rights, restricted stock awards, restricted stock units and performance units and performance shares to employees, directors and consultants of the Company or any parent or subsidiary of the Company. The purpose of the 2022 Plan is to enable the Company to attract and retain the best available personnel for positions of substantial responsibility, to provide additional incentives to employees, directors and consultants of the Company or any parent or subsidiary of the Company, and to promote the success of the Company’s business.

A summary of stock options for the six months ending June 30, 2025 is as follows:

SCHEDULE OF STOCK OPTIONS

										Weighted-
						Weighted-				Average
						Average				Remaining				Aggregate
						Exercise				Contractual				Intrinsic
		Options				Price				Life (Years)				Value
Outstanding at December 31, 2024			13,659			$	142.99				2.25			$
Granted			5,000				1.50				-				-
Forfeited			(217	)			300.00				-				-
Exercised			-				-				-				-
Outstanding at June 30, 2025			18,442			$	99.79				1.92			$	-
Exercisable at June 30, 2025			5,030			$	280.28							$	-

During the six months ending June 30, 2025, the Company granted stock options to employees to purchase 5,000 shares of common stock for services rendered. The options have an average exercise price of $1.50 per share, expire in five years, vesting equally over four years from the employees’ start date. The total fair value of these options at the grant date was approximately $6,800 using the Black-Scholes option pricing model.

The total stock compensation expense recognized related to vesting stock options for the six months ending June 30, 2025 and 2024 amounted to $94,000 and $185,000, respectively. As of June 30, 2025 the total unrecognized stock-based compensation was $312,000 which is expected to be recognized as part of operating expense through September 2028.

As of June 30, 2025, the intrinsic value of the outstanding options under the 2022 Plan was $0.

The fair value of share option award is estimated using the Black-Scholes option pricing model based on the following weighted-average assumptions:

 SCHEDULE OF BLACK SCHOLES OPTION PRICING METHOD

		2025				2024
		Six Months Ended June 30,
		2025				2024
Risk-free interest rate			3.79	%			3.95% - 4.45	%
Average expected term			5 years				7 years
Expected volatility			147.1	%			150.0	%
Expected dividend yield			-				-

F-12

NOTE 8 – WARRANTS CLASSIFIED AS LIABILITY

A summary of warrants for the six months ending June 30, 2025 is as follows:

SCHEDULE OF WARRENTS

		Series A				Series B
		Warrants				Warrants
Warrants outstanding, December 31, 2024			268,333				268,333
Warrants outstanding, balance			268,333				268,333
Average exercise price		$	72.00			$	72.00
Warrants granted			-				-
Warrants forfeited			-				-
Warrants exercised							(250,651	)
Average exercise price			-			$	72.00
Warrants outstanding, June 30, 2025			268,333				17,682
Warrants outstanding, balance			268,333				17,682
Average exercise price		$	72.00			$	72.00

Information relating to outstanding warrants as of June 30, 2025, summarized by exercise price, is as follows:

 SCHEDULE OF OUTSTANDING WARRANTS AND EXERCISABLE PRICE

						Outstanding												Exercisable
		Exercise												Weighted Average								Weighted Average
		Price Per Share				Warrants				Life (Years)				Exercise Price				Warrants				Exercise Price
Series A		$	72.00				268,333				4.45			$	72.00				268,333			$	72.00
Series B		$	72.00				17,682				1.95				72.00				17,682				72.00
							286,015				4.32			$	72.00				286,015			$	72.00

Series A Warrants

Beginning on February 26, 2025 (the “Warrant Stockholder Approval”), the Series A Warrants contain a reset of the exercise price to a price equal to the lesser of (i) the then exercise price and (ii) the lowest volume weighted average price (“VWAP”) for the five trading days immediately following the date the Company effects a reverse split with a proportionate adjustment to the number of shares underlying the Series A Warrants (a “Reverse Split Reset”). Any such adjustment will be subject to a floor price (“the Floor Price”) calculated as follows: (a) prior to the date of the Warrant Stockholder Approval, 50% of the Nasdaq Minimum Price, and (b) after the date of the Warrant Stockholder Approval, 20% of the Nasdaq Minimum Price. “Nasdaq Minimum Price” means the lower of the Nasdaq closing price or the average closing price for the five immediately preceding trading days, as defined in Nasdaq Listing Rule 5635(d)(1)(A). Additionally, with certain exceptions, beginning on the date of the Warrant Stockholder Approval, the Series A Warrants provide for an adjustment to the exercise price and number of shares underlying the Series A Warrants (the “Dilutive Adjustment”) upon the Company’s issuance of its common stock or common stock equivalents at any time after the closing of the Offering, at a price per share that is less than the then-current exercise price of the Series A Warrants. Any Dilutive Adjustment will be subject to the Floor Price.

The Series A Warrants also require the Company to calculate the fair value in the event of certain fundamental transactions. The fair value calculation provides for a floor on the volatility amount utilized in the value calculation at 100% or greater. The Company has determined this provision introduces leverage to the holders of the Series A Warrants and Series B Warrants (collectively, the “Purchase Warrants”) that could result in a value that would be greater than the settlement amount of a fixed-for-fixed option on the Company’s own equity shares.

On June 30, 2025 the fair value of the Series A Warrants was valued with a binomial model using the exercise price of $1.88 per Series A Warrant, with the underlying asset price of $1.48, an expiration term of 1,626 days1806, volatility of 147%, a dividend rate of 0%, and a risk-free interest rate of 3.79%.

As of June 30, 2025, no Series A Warrants had been exercised. As of June 30, 2025, the fair value of the Series A Warrants has been determined to be $388,000. As of December 31, 2024, the fair value of the Series A Warrants had been determined to be $1,805,000. As a result of the change in fair value, the Company recognized a gain of $1,417,000 due to the change in the fair value of the warrant liability for the six months ending June 30, 2025.

F-13

Series B Warrants

The Series B Warrants are exercisable at $72.00 per share, subject to adjustment, and expire 30 months from the date of the Warrant Stockholder Approval. The fair value of the Series B Warrants were valued by the Company based on the subsequent settlements of these warrants.

Beginning on the date of the Warrant Stockholder Approval, in lieu of a cash exercise, the holder of the Series B Warrants has the right to elect to receive an aggregate number of shares of common stock equal to the product of (x) the aggregate number of shares of common stock that would be issuable upon a cash exercise of the Series B Warrants and (y) 2.0. Also, the Series B Warrants will provide for a Reverse Split Reset subject to the Floor Price. Additionally, effective on the 11th trading day following the date of the Warrant Stockholder Approval, the exercise price and the number of shares underlying the Common Warrants will be reset to the then-current lowest VWAP in the period commencing on the first trading day following the date of the Warrant Stockholder Approval and ending the close of trading on the 10th trading day thereafter. Such reset will be subject to the Floor Price. With respect to all of the Common Warrants, with the consent of the holder, the Company may adjust the exercise price to such amount and for such time as may be agreed upon. None of the Common Warrants may be exercisable until the Warrant Stockholder Approval. The Series B Warrants allow an alternative cashless conversion The alternative cashless conversion is determined by multiplying the number of exercised Series B Warrants by the exercise price and dividing the result by the lesser of the VWAP price or the $8.40 floor. This amount is then doubled to arrive at the final share total.

Therefore, pursuant to ASC 815, the Company has classified the Purchase Warrants as liabilities in its condensed balance sheet. The classification of the Purchase Warrants, including whether the Purchase Warrants should be recorded as liabilities or as equity, is evaluated at the end of each reporting period with changes in the fair value reported in other income (expense) in the condensed statements of operations. Upon the closing of the registered direct offering, the fair value of the Series B Warrant liability was $12,456,000. For the six months ending June 30, 2025, warrant holders exercised 250,651 Series B Warrants on an alternative cashless basis to acquire 4,218,952 shares of common stock. The fair value of the Series B Warrant liabilities as of June, 2025 was determined to be $447,000, and the Company recognized a loss of $58,000 due to the change in the fair value of the warrant liability for the six months ending June 30, 2025.

Based on the alternative cashless exercise the Company estimates issuing 303,120 shares of common stock when the remaining 17,682 Series B Warrants are exercised.

A recap of the warrant liabilities is as follows:

 SCHEDULE OF WARRANT LIABILITIES

		Series A				Series B				Total
Balance, December 31, 2024		$	1,805,000			$	12,456,000			$	14,261,000
Increase (decrease) in fair value			(1,417,000	)			58,000				(1,359,000	)
Warrant exercises			-				(12,067,000	)			(12,067,000	)
Balance, June 30, 2025		$	388,000			$	447,000			$	835,000

NOTE 9 – Treasury Stock

On January 31, 2025, the Board of Directors of authorized the Chief Executive Officer to repurchase, from time to time, on the open market or otherwise, shares of common stock in such quantities, at such prices, in such manner and on such terms and conditions as he determines are in the best interests of the Company; provided, however, that the aggregate value of shares of common stock repurchased shall not exceed $1,000,000 and no shares of common stock shall be repurchased after 12 months. Pursuant to this approval, the Company repurchased a total of 200,400 shares of its common stock in 13 separate open market transactions during the month of April 2025, for an aggregate purchase price of approximately $500,000. The repurchases were funded using available cash on hand.

These transactions were not conducted under a formal share repurchase program and were solely authorized as a one-time action by the Board. The repurchased shares are recorded as treasury stock at cost and are presented as a reduction to stockholders’ equity in the accompanying condensed balance sheets as of June 30, 2025.

NOTE 10 - REPORTABLE SEGMENT INFORMATION

The Company is organized and operates as one operating and reportable segment. The Company’s revenue comes from customers in the following geographic regions.

The following table presents our net sales by region for the period presented:

 SCHEDULE OF NET SALES BYE REGION

		June 30, 2025				June 30, 2024				June 30, 2025				June 30, 2024
		Three Months Ended								Six Months Ended
		June 30, 2025				June 30, 2024				June 30, 2025				June 30, 2024
Region		Revenue				Revenue				Revenue				Revenue
United States		$	1,689,000			$	489,000			$	2,705,000			$	756,000
Canada			18,000				11,000				34,000				16,000
All other regions			361,000				313,000				539,000				391,000
Net Sales		$	2,068,000			$	813,000			$	3,278,000			$	1,163,000

This determination is based on the management approach which designates internal information regularly available to the Chief Operating Decision Maker (“CODM”) for making decisions and assessing performance as the source of determination of the Company’s reportable segments. The Company’s CODM, the Chief Executive Officer, reviews financial information presented on a consolidated basis for the purpose of making operating decisions and assessing financial performance.

F-14

The accounting policies of the one reportable segment are the same as those described in Note 2, “Summary of Significant Accounting Policies”. The CODM uses net (loss) income, as reported in our statements of operations, to measure segment profit or loss, assess performance, and make strategic capital resources allocations. The measure of segment assets is reported on our balance sheets as total assets. The significant expense categories regularly provided to the CODM are the expenses as noted on the face of the statements of operations.

 SCHEDULE OF EXPENSES AS NOTED ON FACE OF CONSOLIDATED STATEMENTS OF OPERATIONS

		June 30, 2025				June 30, 2024				June 30, 2025				June 30, 2024
		Three Months Ended								Six Months Ended
		June 30, 2025				June 30, 2024				June 30, 2025				June 30, 2024
		Revenue				Revenue				Revenue				Revenue
Net sales		$	2,068,000			$	813,000			$	3,278,000			$	1,163,000
Cost of sales			669,000				324,000				1,027,000				468,000
Gross profit			1,399,000				489,000				2,251,000				695,000
Less:
Employee compensation and benefits			218,000				320,000				477,000				617,000
Stock-based compensation expense			42,000				85,000				94,000				184,000
Sales and marketing expense			1,809,000				767,000				3,106,000				1,211,000
Other operating expenses			837,000				519,000				2,052,000				1,140,000
Total operating expenses			2,906,000				1,691,000				5,729,000				3,152,000
Loss from operations		$	(1,507,000	)		$	(1,202,000	)		$	(3,478,000	)		$	(2,457,000	)

NOTE 11 – SUBSEQUENT EVENTS

Exercise of Warrants

Subsequent to June 30, 2025, the Company issued 14,286 of its common shares upon the exercise of 833 Series B Warrants, leaving 16,849 Series B Warrants unexercised as of August 8, 2025. All 268,333 Series A Warrants remain unexercised.

Subsequent to June 30, 2025, the Company issued 80,000 shares of common stock to a vendor for services rendered and to be rendered with a fair value of $114,000. These shares of common stock were valued based on the market value of the Company’s common stock price at the issuance date or the date the Company entered into the agreement related to the issuance.

F-15

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

Management’s Discussion and Analysis of Financial Condition and Results of Operations is designed to provide a reader of the financial statements with a narrative report on our financial condition, results of operations, and liquidity. This discussion and analysis should be read in conjunction with the attached unaudited condensed financial statements and notes thereto and our Annual Report on Form 10-K for the year ended December 31, 2024, including the audited Financial Statements and notes thereto. The following discussion contains forward-looking statements that involve risks and uncertainties, such as statements of our plans, objectives, expectations, and intentions. Our actual results could differ materially from those discussed in the forward-looking statements. Please also see the cautionary language at the beginning of this Quarterly Report regarding forward-looking statements.

Company Overview

We are a technology-forward golf company, with a growing portfolio of golf products, including putting instruments, golf shafts, golf grips, and other golf related products. In consideration of our growth opportunities in shaft technologies, in April of 2022, we expanded our manufacturing business to include advanced premium golf shafts by opening a new shaft manufacturing facility in St. Joseph, Missouri. It is our intent to manufacture and assemble substantially all products in the United States. We anticipate expansion into golf apparel and other golf related product lines to enhance our growth. Our future expansions may include broadening our offerings through mergers, acquisitions or internal developments of product lines that are complementary to our premium brand.

Nasdaq Notice of Delisting or Failure to Satisfy a Continued Listing Rule or Standard

On January 29, 2025, the Company received a written notice (the “Notice”) from the Listing Qualifications Department of The Nasdaq Stock Market LLC (“Nasdaq”) notifying the Company that it was not in compliance with Nasdaq Listing Rule 5550(a)(2) due to the Company’s common stock not maintaining a closing bid price of at least $1.00 per share for a period of 30 consecutive business days (the “Bid Price Requirement”). Pursuant to Nasdaq Listing Rule 5810(c)(3)(A)(iv), the Company was not eligible for the typical 180-calendar-day period to regain compliance due to the fact that the Company had effected a reverse stock split within the prior one-year period.

The Company requested a hearing before a Hearings Panel (the “Panel”), as provided in the Nasdaq rules. The hearing request automatically stayed any suspension or delisting action pending the hearing. On March 11, 2025, the hearing was held, and the Company requested an extension based on its intent to effect a reverse stock split. The Panel granted an extension to the Company to regain compliance, and the Company effected a 1-for-30 reverse split on March 17, 2025. By letter dated April 4, 2025, Nasdaq informed the Company that it had regained compliance with the Bid Price Requirement.

On April 14, 2025, the Company received a deficiency letter from Nasdaq notifying the Company that it was not in compliance with Nasdaq Listing Rule 5550(b)(1), which requires the Company to maintain a minimum of $2.5 million in stockholders’ equity for continued listing on Nasdaq (the “Stockholders’ Equity Requirement”). As disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, the deficiency in the Stockholders’ Equity Requirement was a result of the derivative liability from the issuance of the Company’s Series A Warrants and Series B Warrants in December 2024. However, because most of the Series B Warrants were exercised on or before March 31, 2025, the Company’s stockholders’ equity as of such date was $6.2 million, which was in excess of the Stockholders’ Equity Requirement. As a result, on May 27, 2025, the Company received formal notice from Nasdaq stating that, based on the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2025, the Company had regained compliance with the Stockholders’ Equity Requirement.

1

Reverse Stock Splits

On July 18, 2024, the Company filed a Certificate of Amendment to amend its Certificate of Incorporation with the Secretary of State of Delaware to affect a reverse stock split of the Company’s common stock at a ratio of 1-for-10 shares (the “First Reverse Stock Split”). The First Reverse Stock Split became effective as of 12:01 a.m. Eastern Time on July 30, 2024 and the Company’s common stock began trading on The Nasdaq Capital Market on a post-split basis under its existing trading symbol. As a result of the First Reverse Stock Split, every ten shares of common stock were automatically combined into one share of common stock. The authorized number of shares of common stock was not affected by the First Reverse Stock Split. No fractional shares were issued in connection with the First Reverse Stock Split, as all fractional shares were rounded up to the next whole share.

On March 4, 2025, the Company filed a Certificate of Amendment to amend its Certificate of Incorporation with the Secretary of State of Delaware to affect a reverse stock split of the Company’s common stock at a ratio of 1-for-30 shares (the “Second Reverse Stock Split,” and together with the First Reverse Stock Split, the “Reverse Stock Splits”). The Second Reverse Stock Split became effective as of 12:01 a.m. Eastern Time on March 17, 2025 and the Company’s common stock began trading on The Nasdaq Capital Market on a post-split basis under its existing trading symbol. As a result of the Second Reverse Stock Split, every 30 shares of common stock were automatically combined into one share of common stock. The authorized number of shares of common stock was not affected by the Second Reverse Stock Split. No fractional shares were issued in connection with the Second Reverse Stock Split, as all fractional shares were rounded up to the next whole share.

Accordingly, all share and per share amounts presented herein with respect to common stock have been retroactively adjusted to reflect the Reverse Stock Splits for all periods presented. Proportionate adjustments for the Reverse Stock Splits have been made to the per share exercise price and the number of shares issuable upon the exercise of warrants, the number of shares reserved for issuance under the Company’s equity plans, and all the then outstanding awards under the Company’s equity plans. The Reverse Stock Splits did not change the par value of the common stock or modify any voting rights or other terms of common stock.

Key Factors Affecting Our Performance

Seasonality and General Trends in Golf Participation

Because golf is a seasonal sport, our sales are cyclical and unlikely to remain consistent from quarter to quarter. Further, if golf participation decreases or the number of rounds of golf played decreases generally, for any or no reason, sales of our products may be adversely affected. In the future, the overall dollar volume of the market for golf-related products may not grow or may decline.

Impact of Inflation

Although our products are built in the United States, with limited risk of recent tariffs, recent inflationary trends have led to a moderate increase in some of the component parts used to manufacture our products. To date, we have not passed the increase in cost to our consumers. Continued prolonged periods of inflationary pressure on some or all costs may result in increased costs to produce our products that could have an adverse effect on profits from sales of these products or require us to increase prices for our products that could adversely affect consumer demand for our products.

While we have not had significant other disruptions that materially impacted our financial results, we continue to seek and expand the number of qualified domestic vendors used to source materials.

2

Results of Operations

Three Months Ended June 30, 2025 as Compared to the Three Months Ended June 30, 2024

The following is a comparison of our results of operations for the three months ending June 30, 2025 and 2024 (amounts rounded to the nearest thousand):

		Three Months Ended June 30, 2025				Three Months Ended June 30, 2024				Change
Net Sales		$	2,068,000			$	813,000			$	1,255,000
Cost of goods sold			669,000				324,000				345,000
Gross profit			1,399,000				489,000				910,000
Operating expenses:
Selling, general and administrative			2,763,000				1,484,000				1,279,000
Research and development			143,000				207,000				(64,000	)
Total operating expenses			2,906,000				1,691,000				1,215,000
Loss from operations			(1,507,000	)			(1,202,000	)			(305,000	)
Interest income (expense) net			29,000				47,000				(18,000	)
Change in fair value of warrant liabilities			42,000				-				42,000
Net Loss		$	(1,520,000	)		$	(1,155,000	)		$	(365,000	)

Net Sales

Our net sales increased $1,255,000, or 154%, to $2,068,000 during the three months ending June 30, 2025, compared to $813,000 during the three months ending June 30, 2024. The increase in net sales was from the introduction of our Newton Motion driver shaft product line in November 2023, our Newton Motion fairway shaft product line in April 2024, and our Newton Fast Motion driver product line in April 2025. For the three months ending June 30, 2025, we generated $2,026,000 of net sales from Newton Motion shafts, and we generated approximately 92% of our net sales through our websites.

Cost of goods sold

Cost of goods sold represents primarily our material, labor, components, and changes in inventory reserves for slow-moving or potentially obsolete products. Our cost of goods sold increased by $345,000, 106%, to $669,000 for the three months ending June 30, 2025, compared to $324,000 for the three months ending June 30, 2024 due to our increase in net sales. Our gross margin was 68% and 60% for the three months ending June 30, 2025 and 2024, respectively. The increase in gross margin was due to the change in product mix sold, lower discounts and additional volume lowering our per unit cost as compared to the prior year period.

Operating expenses

Operating expenses include selling, general and administrative expenses, and research and development costs.

Selling, general and administrative expenses include employee costs, legal and professional fees, sales and marketing expenses, stock-based compensation, public company expenses, rent, depreciation and other general expenses. Our selling, general and administrative expenses increased approximately $1,279,000, or 86% to $2,763,000 during the three months ending June 30, 2025, compared to $1,484,000 during the three months ending June 30, 2024. The increase is primarily attributed to increased sales, marketing and employee related costs to support growth, plus an increase in professional services, as compared to the prior year period.

Research and development costs include employee costs, consultants, licensing fees, and product design and development costs. Research and development expenses decreased $64,000, or 31% to $143,000 during the three months ending June 30, 2025, compared to $207,000 during the three months ending June 30, 2024.

3

Interest income, net

Interest income was $29,000 for the three months ending June 30, 2025, compared to interest income of $47,000 for the three months ending June 30, 2024. The decrease in interest income was due to lower interest earned on our bank balances, as compared to the prior year period.

Loss from operations

Loss from operations increased to $1.5 million for the three months ending June 30, 2025, compared to $1.2 million for the three months ending June 30, 2024. The increase in our loss from operations was primarily driven by an increase in selling, general, and administrative expenses, partially offset by the increase in gross profit.

Change in Fair Value of Warrant Liability

The change in fair value of warrant liability was due to an increase in the Series A Warrants of $211,000, partially offset by a decrease in the fair value of the remaining Series B Warrants of $169,000, for a total decrease in fair value of $42,000.

Net loss

Net loss increased $365,000, or 32% to $1,520,000 during the three months ending June 30, 2025, compared to $1,155,000 for the three months ending June 30, 2024. The increase in our net loss was primarily driven by an increase in selling, general, and administrative expenses, partially offset by an increase in gross profit.

Six Months Ended June 30, 2025 as Compared to the Six Months Ended June 30, 2024

The following is a comparison of our results of operations for the six months ending June 30, 2025 and 2024 (amounts are rounded to the nearest thousand):

		Six Months Ended June 30, 2025				Six Months Ended June 30, 2024				Change
Net Sales		$	3,278,000			$	1,163,000			$	2,115,000
Cost of goods sold			1,027,000				468,000				559,000
Gross profit			2,251,000				695,000				1,556,000
Operating expenses:
Selling, general and administrative			5,304,000				2,755,000				2,549,000
Research and development			425,000				397,000				28,000
Total operating expenses			5,729,000				3,152,000				2,577,000
Loss from operations			(3,478,000	)			(2,457,000	)			(1,021,000	)
Interest income, net			74,000				109,000				(35,000	)
Change in fair value of warrant liabilities			1,359,000				-				1,359,000
Net Loss		$	(2,045,000	)		$	(2,348,000	)		$	303,000

4

Net Sales

Our net sales increased $2,115,000, or 182%, to $3,278,000 for the six months ending June 30, 2025, compared to $1,163,000 for the six months ending June 30, 2024. The increase in net sales was primarily from the introduction of our Newton Motion driver shaft product line in November 2023, our Newton Motion fairway shaft product line in April 2024, and our Newton Fast Motion driver product line in April 2025. We generated $3,200,000 of net sales from Newton Motion shafts, and we generated approximately 92% of our net sales through our websites.

Cost of goods sold

Cost of goods sold represents primarily our material, labor, components, and changes in inventory reserves for slow-moving or potentially obsolete products. Our cost of goods sold increased by $559,000, or 119% to $1,027,000 for the six months ending June 30, 2025, compared to $468,000 for the six months ended June 30, 2024, primarily due to our increase in net sales. Our gross margin was 69% and 60% for the six months ending June 30, 2025 and 2024, respectively. The increase in gross margin was primarily due to the change in product mix sold and additional volume lowering our per unit cost as compared to the prior year period

Operating expenses

Operating expenses include selling, general and administrative expenses, and research and development costs.

Selling, general and administrative expenses include employee costs, legal and professional fees, sales and marketing expenses, stock-based compensation, public company expenses, rent, depreciation and other general expenses. Our selling, general and administrative expenses increased $2,549,000, or 93%, to $5,304,000 for the six months ending June 30, 2024, compared to $2,755,000 for the six months ending June 30, 2024. The increase is primarily attributed to increased sales, marketing and employee related costs to support growth, plus additional legal expense associated with the special stockholder meeting, Series B Warrant exercises, higher accounting and audit expense associated with warrant valuation and warrant accounts, transfer agent costs associated with the exercise of Series B Warrants, and proxy solicitor costs associated with special a stockholder meeting.

Research and development costs include employee costs, consultants, licensing fees, and product design and development costs. Research and development expenses increased $28,000 to $425,000, or 7% during the six months ending June 30, 2025, compared to $397,000 during the six months ending June 30, 2024. The additional cost was to support increased research and development activities that included the release of our Fast Motion shaft in April 2025.

Loss from operations

Loss from operations increased $1,021,000, or 42%, to $3,478,000 for the six months ending June 30, 2025, compared to $2,457,000 for the six months ending June 30, 2024. The increase in our loss from operations was primarily driven by the increase in selling, general, and administrative expenses, partially offset by the increase in gross profit.

Interest income, net

Interest income was $74,000 for the six months ending June 30, 2025, compared to interest income of $109,000 for the six months ending June 30, 2024. The decrease in interest income was due to lower interest earned on our bank balances, as compared to the prior year period.

Change in Fair Value of Warrant Liability

The change in fair value of warrant liability was due to a reduction in the fair value of the Series A Warrants of $1,417,000, partially offset by an increase in the fair value of the remaining Series B Warrants of $58,000, for a total decrease in fair value of $1,359,000.

Net loss

Net loss decreased $303,000 to $2,045,000, or 13% for the six months ending June 30, 2025, compared to a $2,348,000 net loss for the six months ending June 30, 2024. The decrease in net loss was primarily due to an increase in gross profit and the change in fair value of warrant liability, partially, all offset by an increase in operating expenses.

5

Liquidity and Capital Resources

The following table summarizes our cash flows for the periods indicated (amounts are rounded to nearest thousands):

		Six Months Ended June 30,
		2025				2024
Net cash provided by (used in):
Operating activities		$	(2,777,000	)		$	(2,341,000	)
Investing activities			(291,000	)			(188,000	)
Financing activities			(577,000	)			(23,000	)
Net decrease in cash		$	(3,645,000	)		$	(2,552,000	)

Operating Activities

Net cash used in operating activities for the six months ending June 30, 2025 totaled $2,777,000, compared to net cash used in operating activities for the six months ending June 30, 2024 of $2,341,000. The increase in net cash used in operations for the six months ending June 30, 2025, was primarily from additional legal expense associated with a special stockholder meeting, and Series B Warrant exercises, higher accounting and audit expense associated with warrant valuation and warrant accounts, transfer agent costs associated with the exercise of Series B Warrants, and proxy solicitor costs associated with a special stockholder meeting, partially offset by higher gross margin.

Investing Activities

Net cash used in investing activities for the six months ending June 30, 2025 totaled $291,000 for the purchase of property and equipment. Net cash used in investing activities for the six months ending June 30, 2024 totaled $188,000, and was for the purchase of software licensing and property and equipment.

Financing Activities

Net cash used in investing activities for the six months ending June 30, 2025 totaled $577,000, and was driven by a stock repurchase totaling $500,000, $49,000 of prior year offering costs captured in six months ended June 30, 2025 plus $28,000 for the repayment of our software licensing obligation. Net cash provided by financing activities for the six months ending June 30, 2024 was $23,000, and was for repayment of our software licensing obligation.

The accompanying condensed financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. As reflected in the accompanying financial statements, for the six months ending June 30, 2025, we incurred a net loss of $2,045,000 and used cash in operations of $2,777,000. These factors raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date of the condensed financial statements being issued. These accompanying condensed financial statements do not include adjustments relating to the recoverability and classification of reported asset amounts or the amount and classification of liabilities that might be necessary should we be unable to continue as a going concern.

As of June 30, 2025, we had cash and cash equivalents on hand in the amount of $4,005,000. We expect our cash on hand on June 30, 2025, to last for at least the next nine months.

The continuation of the Company as a going concern is dependent upon our ability to obtain necessary debt or equity financing to continue operations until we begin generating positive cash flow from operations. No assurance can be given that any future financing will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if we are able to obtain additional financing, it may contain undue restrictions on our operations, in the case of debt financing, or cause substantial dilution for our stockholders, in the case of equity financing, or grant unfavorable terms in licensing future licensing agreements.

Off-Balance Sheet Arrangements

At June 30, 2025 and December 31, 2024, the Company did not have any transactions, obligations or relationships that could be considered off-balance sheet arrangements.

Critical Accounting Policies and Estimates

Our discussion and analysis of our results of operations, financial condition and liquidity are based upon our condensed financial statements, which have been prepared and audited in accordance with GAAP. The preparation of these condensed financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, stockholders’ equity, revenues and expenses, as well as related disclosures of contingent assets and liabilities. We base our estimates on historical experience and various other assumptions that management believes to be reasonable under the circumstances. Actual results may materially differ from these estimates under different assumptions or conditions. On an ongoing basis, we review our estimates to ensure that the estimates appropriately reflect changes in our business and new information as it becomes available.

Management believes the critical accounting estimates discussed below affect its more significant estimates and assumptions used in the preparation of its condensed financial statements.

6

Revenue Recognition

We account for revenue recognition in accordance with Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers.

The amount of revenue we recognize is based on the amount of consideration we expect to receive from customers. The amount of consideration is the sales price adjusted for estimates of variable consideration, including sales returns, discounts and allowances as well as sales programs, sales promotions and price concessions that we offer, as described further below. These estimates are based on amounts earned or expected to be claimed by customers on the related sales, and are therefore recorded to the respective net sales, trade accounts receivable, and sales program liability accounts.

We may offer short-term sales program incentives, which include sell-through promotions and price concessions or price reductions. Sell-through promotions are generally offered throughout a product’s life cycle, which varies from two to three years but could be shorter or longer. Price concessions or price reductions are generally offered at the end of the product’s life cycle. The estimated variable consideration related to these potential programs will be based on a rate that includes historical and forecasted data. We may record a reduction to net sales using this rate at the time of the sale. We will monitor this rate against actual results and forecasted estimates and adjusts the rate as necessary in order to reflect the amount of consideration we expect to receive from our customers.

We also may record an estimate for anticipated returns as a reduction of sales and cost of sales, and accounts receivable in the period that the related sales are recorded. The cost recovery of inventory associated with this reserve will be accounted for in other current assets. Sales returns will be estimated based upon historical returns, current economic trends, changes in customer demands and sell-through of products. We also may offer certain customers sales programs that would allow for specific returns. We may record a return reserve for anticipated returns related to these sales programs at the time of the sale based on the terms of the sales program.

Stock-Based Compensation

The Company periodically issues stock options to employees and non-employees in non-capital raising transactions for services and for financing costs. The Company accounts for such grants issued and vesting based on ASC 718, Compensation-Stock Compensation, whereby the value of the award is measured on the date of grant and recognized for employees as compensation expense on a straight-line basis over the vesting period. The Company recognizes the fair value of stock-based compensation within its condensed statements of operations with classification depending on the nature of the services rendered.

The fair value of each option or warrant grant is estimated using the Black-Scholes option-pricing model. The Company was a private company through August 14, 2023, and lacks company-specific historical and implied volatility information. Therefore, through December 31, 2024 it estimated its expected stock volatility based on the greater of the historical volatility of a publicly traded set of peer companies within the consumer products industry with characteristics similar to the Company or the Company’s volatility since going public. Beginning on January 1, 2025, the Company began to use its own historical volatility.

The expected term of the Company’s stock options has been determined utilizing the “simplified” method for awards that qualify as “plain-vanilla” options. The expected term of stock options granted to non-employees is equal to the contractual term of the option award. The risk-free interest rate is determined by reference to the U.S. Treasury yield curve in effect at the time of grant of the award for time periods approximately equal to the expected term of the award. The expected dividend yield is zero, based on the fact that the Company has never paid cash dividends and does not expect to pay any cash dividends in the foreseeable future.

The Company accounts for common stock warrants as either equity-classified or liability-classified instruments based on an assessment of the specific terms of the warrants and the guidance provided by the Financial Accounting Standards Board in ASC 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to

ASC 480, and meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own stock and whether the holders of the warrants could potentially require net cash settlement in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

Warrant Liabilities

The Company accounts for common stock warrants as either equity-classified or liability-classified instruments based on an assessment of the specific terms of the warrants and the guidance provided by the FASB in ASC 480 and ASC 815,. The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own stock and whether the holders of the warrants could potentially require net cash settlement in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

7

Recently Issued Accounting Pronouncements

See Note 2 of the Notes to Condensed Financial Statements for a discussion of recent accounting pronouncements.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

A smaller reporting company is not required to provide the information required by this Item.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

Our Chief Executive Officer and Chief Financial Officer, after evaluating 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 (the “Exchange Act”)) as of the end of the period covered by this Quarterly Report on Form 10-Q (the “Evaluation Date”), concluded that as of the Evaluation Date, our disclosure controls and procedures were not effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms because of the material weaknesses in internal control over financing reporting disclosed below.

Material Weakness in Internal Control over Financial Reporting

We have identified material weaknesses in our internal control over financial reporting. A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis. The following material weaknesses were identified: (i) the Company had inadequate segregation of duties consistent with control objectives; (ii) the Company had an insufficient number of personnel with an appropriate level of U.S. GAAP knowledge and experience and ongoing training in the application of U.S. GAAP and SEC disclosure requirements commensurate with the Company’s financial reporting requirements, and (iii) the Company did not maintain effective controls over its financial statement close and reporting process. Specifically, the Company (i) had insufficient preparation and review procedures for disclosures accompanying the Company’s financial statements and (ii) did not provide reasonable assurance that accounts were complete and accurate and agreed to detailed support and that reconciliations of accounts were properly performed, reviewed and approved.

We are working to remediate the deficiencies and material weaknesses, including the hiring of a new Chief Financial Officer in January 2025, as well as a new Accounting Controller and System Administrator in March 2025. Work has begun on implementing and documenting policies, procedures, and internal controls. We have taken steps to enhance our internal control environment through a collaborative process workflow, and plan to take additional steps to remediate the deficiencies and address material weaknesses. In addition, as we continue to evaluate, remediate and improve our internal control over financial reporting, executive management may elect to implement additional measures to address control deficiencies or may determine that the remediation efforts described above require modification. Executive management, in consultation with and at the direction of our Audit Committee, will continue to assess the control environment and the above-mentioned efforts to remediate the underlying causes of the identified material weaknesses.

We are unable, at this time, to estimate how long it will take to complete the remediation of our material weaknesses, and our efforts may not be successful.

Changes in Internal Control over Financial Reporting

Other than as described above, there were no change to our internal control over financial reporting during the quarter ended June 30, 2025, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Inherent Limitations on Effectiveness of Controls

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. All internal control systems, no matter how well designed, have inherent limitations. These include the fact that human judgment in decision-making can be faulty and that breakdowns in internal control can occur because of human failures such as simple errors or mistakes or intentional circumvention of the established process. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. Because of the inherent limitations of internal control, there is a risk that material misstatements may not be prevented or detected on a timely basis by internal control over financial reporting.

8

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

There are no legal proceedings that are pending against the Company or that involve the Company that, in the opinion of management, could reasonably be expected to have a material adverse effect on the Company’s business or financial condition.

Item 1A. Risk Factors

There have been no material changes from our risk factors as previously reported in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2024. Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also harm our business. All forward-looking statements in this document are based on information available to us as of the date hereof, and we assume no obligations to update any such forward-looking statements.

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

On January 31, 2025, the Board of Directors authorized the Chief Executive Officer to repurchase, from time to time, on the open market or otherwise, shares of common stock in such quantities, at such prices, in such manner and on such terms and conditions as he determines are in the best interests of the Company; provided, however, that the aggregate value of shares of common stock repurchased shall not exceed $1,000,000 and no shares of common stock shall be repurchased after 12 months. Pursuant to this approval, the Company repurchased a total of 200,400 shares of its common stock in 13 separate open market transactions during the month of April 2025, for an aggregate purchase price of approximately $500,000. The repurchases were funded using available cash on hand. These transactions were not conducted under a formal share repurchase program and were solely authorized as a one-time action by the Board.

		Total Number of Shares Purchased				Average Price Paid per Share				Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs				Approximate Dollar Value of Shares that May Yet Be Purchased Under Plans or Programs
April 1, 2025 to April 30, 2025			200,400			$	2.49				200,400			$	500,000
May 1, 2025 to May 31, 2025			-			$	-				-			$	500,000
June 1, 2025 to June 30, 2025			-			$	-				-			$	500,000
Total			200,400			$	2.49				200,400

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

During the three months ended June 30, 2025, none of our directors or officers (as defined in Rule 16a-1(f) of the Exchange Act) adopted or terminated any contract, instruction or written plan for the purchase or sale of our securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) of the Exchange Act or any non-Rule 10b5-1 trading arrangement (as defined in the SEC rules).

Item 6. Exhibits

The following exhibits are filed herewith as a part of this report.

Exhibit No.		Description
3.1		Certificate of Amendment to Articles of Incorporation (including amendments) (incorporated by reference to Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2025).
3.2		Bylaws (including amendments) (incorporated by reference to Exhibit 3.2 to the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2025).
10.1		Offer Letter with Jeff Clayborne, dated June 9, 2025 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 13, 2025).
31.1*		Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*		Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.SCH		Inline XBRL Taxonomy Extension Schema Document*
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document*
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document*
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document*
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document*
104		Cover Page Interactive Data File (embedded within the Inline XBRL document)

* Filed herewith

9

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.

	NEWTON GOLF COMPANY, INC.
Date: August 14, 2025	By:	/s/ Greg Campbell
		Executive Chairman and Chief Executive Officer, (Duly Authorized Officer, and Principal Executive Officer)

Date: August 14, 2025	By:	/s/ Jeff Clayborne
		Jeff Clayborne
		Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)

10