# EDGAR Filing Document

**Accession Number:** 0001553788
**File Stem:** 0001731122-25-001134
**Filing Date:** 2025-8
**Character Count:** 125343
**Document Hash:** 83f21666e10b1a6c165f8a2653d34412
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001731122-25-001134.hdr.sgml**: 20250814

**ACCESSION NUMBER**: 0001731122-25-001134

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 57

**CONFORMED PERIOD OF REPORT**: 20250630

**FILED AS OF DATE**: 20250814

**DATE AS OF CHANGE**: 20250814

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** SPLASH BEVERAGE GROUP, INC.
- **CENTRAL INDEX KEY:** 0001553788
- **STANDARD INDUSTRIAL CLASSIFICATION:** BEVERAGES [2080]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 341720075
- **STATE OF INCORPORATION:** NV
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-40471
- **FILM NUMBER:** 251220231

**BUSINESS ADDRESS:**
- **STREET 1:** 1314 E LAS OLAS BLVD, SUITE 221
- **CITY:** FORT LAUDERDALE
- **STATE:** FL
- **ZIP:** 33301
- **BUSINESS PHONE:** 954.745.5815

**MAIL ADDRESS:**
- **STREET 1:** 1314 E LAS OLAS BLVD, SUITE 221
- **CITY:** FORT LAUDERDALE
- **STATE:** FL
- **ZIP:** 33301

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Canfield Medical Supply, Inc.
- **DATE OF NAME CHANGE:** 20120709

?xml version='1.0' encoding='ASCII'?

**U.S. SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-Q**

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

**For the quarterly period ended June 30, 2025**

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

**For the transition period from _______ to _________**

**Commission File No. 001-40471**

**<u>SPLASH BEVERAGE GROUP, INC.</u>**

(Exact name of registrant as specified in its charter)

---

| | |
|:---|:---|
| **Nevada** | **34-1720075** |
| (State or other jurisdiction of<br> incorporation or formation) | (I.R.S. employer<br> identification number) |

---

---

| |
|:---|
| **1314 E Las Olas Blvd. Suite 221**<br>**Fort Lauderdale, FL 33301** |
| (Address of principal executive offices) (Zip code) |

---

**<u>(954) 745-5815</u>**

 **(**Registrant's telephone number, including area code)

**Not Applicable**

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

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

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol** | **Name of each exchange on which registered** |
| **Common Stock, $0.001 value per share** | **SBEV** | **NYSE American 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 for such shorter period that the registrant was required to submit such files).

☒ Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐ Accelerated filer ☐ <br> 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

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

As of August 14, 2025, there were 2,143,480 shares of Common Stock issued and outstanding.

---

| |
|:---|
| **SPLASH BEVERAGE GROUP, INC.** |
| **FORM 10-Q** |
| **June 30, 2025** |

---

**TABLE OF CONTENTS**

---

| | | |
|:---|:---|:---|
| | | **Page** |
| [**PART I: FINANCIAL INFORMATION**](#a_001) | [**PART I: FINANCIAL INFORMATION**](#a_001) | 1 |
| ITEM 1: | [FINANCIAL STATEMENTS](#a_002) | 1 |
|  | [Condensed Consolidated Balance Sheets](#a_003) | 2 |
|  | [Condensed Consolidated Statements of Operations and Comprehensive Loss](#a_004) | 3 |
|  | [Condensed Consolidated Statement of Changes in Shareholders' Equity](#a_005) | 4 |
|  | [Condensed Consolidated Statements of Cash Flows](#a_006) | 5 |
|  | [Notes to the Condensed Consolidated Financial Statements](#a_007) | 6 |
| ITEM 2: | [MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS](#a_008) | 25 |
| ITEM 3: | [QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK](#a_009) | 28 |
| ITEM 4: | [CONTROLS AND PROCEDURES](#a_010) | 28 |
| [**PART II: OTHER INFORMATION**](#a_011) | [**PART II: OTHER INFORMATION**](#a_011) | 30 |
| ITEM 1 | [LEGAL PROCEEDINGS](#a_012) | 30 |
| ITEM 1A: | [RISK FACTORS](#a_013) | 30 |
| ITEM 2: | [UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS](#a_014) | 30 |
| ITEM 3: | [DEFAULTS UPON SENIOR SECURITIES](#a_015) | 30 |
| ITEM 4: | [MINE SAFETY DISCLOSURES](#a_016) | 30 |
| ITEM 5: | [OTHER INFORMATION](#a_017) | 31 |
| ITEM 6: | [EXHIBITS](#a_018) | 32 |
| [SIGNATURES](#a_019) | [SIGNATURES](#a_019) | 33 |

---

i

**PART I – FINANCIAL INFORMATION**

**ITEM 1. FINANCIAL STATEMENTS** 

**Splash Beverage Group, Inc. Condensed Consolidated Financial Statements**

**June 30, 2025**

---

| |
|:---|
| **Splash Beverage Group, Inc.** |
| **Condensed Consolidated Balance Sheets** |
| **June 30, 2025 and December 31, 2024** |

---

---

| | | |
|:---|:---|:---|
|  | June 30,<br> 2025 | December 31, 2024 |
| <u>Assets</u> | (unaudited) |  |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $17213 | $15346 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net | 140626 | 396855 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses | 374614 | 364087 |
| &nbsp;&nbsp;&nbsp;Inventory | 855326 | 893061 |
| &nbsp;&nbsp;&nbsp;Other receivables | 217499 | 234770 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 1605278 | 1904119 |
| Non-current assets: |  |  |
| &nbsp;&nbsp;&nbsp;Deposits | $48922 | $48922 |
| &nbsp;&nbsp;&nbsp;Investment in Salt Tequila USA, LLC | 250000 | 250000 |
| &nbsp;&nbsp;&nbsp;Water rights | 20000000 |  |
| &nbsp;&nbsp;&nbsp;Right of use assets | 201916 | 351336 |
| &nbsp;&nbsp;&nbsp;Property and equipment, net | 130773 | 204808 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total non-current assets | 20631611 | 855066 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $22236889 | $2759185 |
| &nbsp;&nbsp;&nbsp;<u>Liabilities and Stockholders' Equity</u> |  |  |
| Liabilities: |  |  |
| Current liabilities |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | $7043118 | $5232241 |
| &nbsp;&nbsp;&nbsp;Dividends payable | 16572 |  |
| &nbsp;&nbsp;&nbsp;Right of use liability, current portion | 190224 | 305167 |
| &nbsp;&nbsp;&nbsp;Related party notes payable | 389000 | 389000 |
| &nbsp;&nbsp;&nbsp;Notes payable, net of discounts | 3592462 | 9632505 |
| &nbsp;&nbsp;&nbsp;Shareholder advances |  | 200000 |
| &nbsp;&nbsp;&nbsp;Accrued interest payable | 2214868 | 3610329 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 13446244 | 19369242 |
| Long-term liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Notes payable, net of discounts | 52534 | 1971095 |
| &nbsp;&nbsp;&nbsp;Right of use liability – net of current portion | 20030 | 53697 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total long-term liabilities | 72564 | 2024792 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 13518808 | 21394034 |
| Stockholders' equity: |  |  |
| &nbsp;&nbsp;&nbsp; Preferred stock, Series A $0.001par value, 1,000 shares authorized, 1,000 shares issued and outstanding | 1 |  |
| &nbsp;&nbsp;&nbsp;Preferred stock, Series A-1 $0.001 par value, 1,500 shares authorized, 650 shares issued and outstanding | 1 |  |
| &nbsp;&nbsp;&nbsp;Preferred stock Series B, $0.001 par value, 12% cumulative, 150,000 shares authorized, 126,710 shares issued and outstanding | 126 |  |
| &nbsp;&nbsp;&nbsp;Preferred stock Series C, $0.001 par value, 500,000 shares authorized, 20,000 shares issued and outstanding | 20 |  |
| &nbsp;&nbsp;&nbsp;Common Stock, $0.001 par, 7,500,000 shares authorized, 1,899,876 shares issued, 1,669,835 shares outstanding at June 30, 2025 and December 31, 2024 | 1900 | 1670 |
| &nbsp;&nbsp;&nbsp;Additional paid in capital | 176673136 | 137114578 |
| &nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss | 35278 | 81180 |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (167992381) | (155832277) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 8718081 | (18634849) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and stockholders' equity | $22236889 | $2759185 |

---

Shares and per share amounts are reflective of the 1 for 40 reverse split that occurred on March 27, 2025.

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

---

| |
|:---|
| **Splash Beverage Group, Inc.** |
| **Condensed Consolidated Statements of Operations and Comprehensive Loss** |
| **For the Three Months and Six Months Ended June 30, 2025 and June 2024** |
| **(Unaudited)** |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | Three months ended June 30 | Three months ended June 30 | Six months ended June 30, | Six months ended June 30, |
|  | 2025 | 2024 | 2025 | 2024 |
| Net revenues |  | 1046782 | 438272 | 2587462 |
| Cost of goods sold |  | (802352) | (468715) | (2179417) |
| Gross profit |  | 244430 | (30443) | 408045 |
| Operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Contracted services | 201660 | 201036 | 421268 | 419865 |
| &nbsp;&nbsp;&nbsp;Salary and wages | 685624 | 1243175 | 1697727 | 2478101 |
| &nbsp;&nbsp;&nbsp;Non-cash share-based compensation | 53859 | 1342317 | 194621 | 1898989 |
| &nbsp;&nbsp;&nbsp;Other general and administrative | 675213 | 934010 | 1261407 | 2135041 |
| &nbsp;&nbsp;&nbsp;Sales and marketing | 16234 | 214812 | 59664 | 417266 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 1632590 | 3935350 | 3634687 | 7349262 |
| Loss from operations | (1632590) | (3690920) | (3665130) | (6941217) |
| Other income/(expense): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest income |  | 503 |  | 835 |
| &nbsp;&nbsp;&nbsp;Interest expense | (625047) | (622063) | (1262392) | (1154661) |
| &nbsp;&nbsp;&nbsp;Other Income/Expense |  | (406) | (1845) | (1902) |
| &nbsp;&nbsp;&nbsp;Amortization of debt discount | (674962) | (1013816) | (1653683) | (1900654) |
| &nbsp;&nbsp;&nbsp;Loss on Extinguishment of debt | (5560482) |  | (5560482) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other income/(expense) | (6860491) | (1635782) | (8478402) | (3056382) |
| Provision for income taxes |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net loss | $(8493081) | $(5326702) | $(12143532) | $(9997599) |
| Other Comprehensive Income (Loss) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Foreign currency translation loss | 1168 | 182 | (45902) | (7255) |
| Total Comprehensive Income (Loss) | $(8491913) | $(5326520) | $(12189434) | $(10004854) |
| (Loss) per share - continuing operations |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic and diluted | $(4.47) | $(4.34) | $(6.81) | $(8.52) |
| Weighted average number of common shares outstanding - continuing operations |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic and diluted | 1899876 | 1227897 | 1784896 | 1173745 |

---

Shares and per share amounts are reflective of the 1 for 40 reverse split that occurred on March 27, 2025.

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

**Splash Beverage Group, Inc.**

 **Consolidated Statement of Changes in Deficiency in Stockholders' Equity**

**For the Six months ended June 30, 2025 and June 2024**

**(Unaudited)**

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | | | Series A | Series A | Series A-1 | Series A-1 | Series B | Series B | Series C | Series C | | | | |
|  | Common Stock | Common Stock | Preferred Stock | Preferred Stock | Preferred Stock | Preferred Stock | Preferred Stock | Preferred Stock | Preferred Stock | Preferred Stock | | | | |
|  | Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount |<br>Additional Paid-In<br>Capital | Accumulated<br>Other Comprehensive<br>Income |<br>Accumulated<br>Deficit | Total<br>Stockholders' Equity<br>(Deficit) |
| Balances at December 31, 2023 | 1108252 | $44330 |  |  |  |  |  |  |  |  | $127701710 | $(16583) | $(133334783) | $(5605326) |
| &nbsp;&nbsp;&nbsp;Note discount created from issuance of common stock and | 5000 | 200 |  |  |  |  |  |  |  |  | 107800 |  |  | 108000 |
| &nbsp;&nbsp;&nbsp;Share based compensation |  |  |  |  |  |  |  |  |  |  | 271672 |  |  | 271672 |
| &nbsp;&nbsp;&nbsp;Adoption of ASU 2020-06 |  |  |  |  |  |  |  |  |  |  | (2191103) |  | 1259057 | (932046) |
| &nbsp;&nbsp;&nbsp;Issuance of warrants on convertible instruments |  |  |  |  |  |  |  |  |  |  | 768346 |  |  | 768346 |
| &nbsp;&nbsp;&nbsp;Conversion of notes payable to common stock | 38800 | 1552 |  |  |  |  |  |  |  |  | 386448 |  |  | 388000 |
| &nbsp;&nbsp;&nbsp;Issuance of common stock for services | 7500 | 300 |  |  |  |  |  |  |  |  | 176700 |  |  | 177000 |
| &nbsp;&nbsp;&nbsp;Accumulated Comprehensive loss - Translation, net |  |  |  |  |  |  |  |  |  |  |  | (7437) |  | (7437) |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  |  |  |  |  |  |  |  | (4670897) | (4670897) |
| Balances at March 31, 2024 | 1159552 | 46382 |  |  |  |  |  |  |  |  | 127221573 | (24020) | (136746623) | (9502688) |
| &nbsp;&nbsp;&nbsp;Common stock issuable on convertible 18-month promissory note | 23125 | 925 |  |  |  |  |  |  |  |  | 295075 |  |  | 296000 |
| &nbsp;&nbsp;&nbsp;Share based compensation |  |  |  |  |  |  |  |  |  |  | 893647 |  |  | 893647 |
| &nbsp;&nbsp;&nbsp;Issuance of warrants on convertible instruments |  |  |  |  |  |  |  |  |  |  | 1745328 |  |  | 1745328 |
| &nbsp;&nbsp;&nbsp;Conversion of notes payable to common stock | 151488 | 6060 |  |  |  |  |  |  |  |  | 1381666 |  |  | 1387726 |
| &nbsp;&nbsp;&nbsp;Issuance of common stock for services | 13000 | 520 |  |  |  |  |  |  |  |  | 152150 |  |  | 152670 |
| &nbsp;&nbsp;&nbsp;Accumulated Comprehensive loss - Translation, net |  |  |  |  |  |  |  |  |  |  |  | 182 |  | 182 |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  |  |  |  |  |  |  |  | (5326702) | (5326703) |
| Balances at June 30, 2024 | 1347165 | $53887 |  | $— |  | $— |  | $— |  | $— | $131689438 | $(23838) | $(142073325) | $(10353838) |
| Balances at December 31, 2024 | 1669835 | $1670 |  | $— |  | $— |  | $— |  | $— | $137114578 | $81180 | $(155832277) | $(18634849) |
| &nbsp;&nbsp;&nbsp;Share based compensation |  |  |  |  |  |  |  |  |  |  | 105762 |  |  | 105762 |
| &nbsp;&nbsp;&nbsp;Issuance of warrant for convertible note |  |  |  |  |  |  |  |  |  |  | 497405 |  |  | 497405 |
| &nbsp;&nbsp;&nbsp;Conversion of notes payable to common stock | 224541 | 224 |  |  |  |  |  |  |  |  | 1665730 |  |  | 1665954 |
| &nbsp;&nbsp;&nbsp;Issuance of common stock for services | 5500 | 6 |  |  |  |  |  |  |  |  | 34994 |  |  | 35000 |
| &nbsp;&nbsp;&nbsp;Accumulated Comprehensive loss - Translation, net |  |  |  |  |  |  |  |  |  |  |  | (47070) |  | (47070) |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  |  |  |  |  |  |  |  | (3650451) | (3650451) |
| Balances at March 31, 2025 | 1899876 | 1900 |  |  |  |  |  |  |  |  | 139418469 | 34110 | (159482728) | (20028249) |
| &nbsp;&nbsp;&nbsp;Share based compensation |  |  |  |  |  |  |  |  |  |  | 53859 |  |  | 53859 |
| &nbsp;&nbsp;&nbsp;Issuance of Preferred stock A |  |  | 1000 | 1 |  |  |  |  |  |  | 999 |  |  | 1000 |
| &nbsp;&nbsp;&nbsp;Issuance of Preferred stock A-1 |  |  |  |  | 650 | 1 |  |  |  |  | 649999 |  |  | 650000 |
| &nbsp;&nbsp;&nbsp;Exchange of Notes Payable to Preferred Stock B |  |  |  |  |  |  | 12646 | 126 |  |  | 16387277 |  |  | 16387403 |
| &nbsp;&nbsp;&nbsp;Issuance of Preferred stock C for acquisition of Water Rights |  |  |  |  |  |  |  |  | 20000 | 20 | 19999980 |  |  | 20000000 |
| &nbsp;&nbsp;&nbsp;Issuance of warrants on convertible instruments |  |  |  |  |  |  |  |  |  |  | 162553 |  |  | 162553 |
| &nbsp;&nbsp;&nbsp;Accumulated Comprehensive loss - Translation, net |  |  |  |  |  |  |  |  |  |  |  | 1168 |  | 1168 |
| &nbsp;&nbsp;&nbsp;Dividends payable |  |  |  |  |  |  |  |  |  |  |  |  | (16572) | (16572) |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  |  |  |  |  |  |  |  | (8493081) | (8493081) |
| Balances at June 30, 2025 | 1899876 | $1900 | 1000 | $1 | 650 | $1 | 12646 | $126 | 20000 | $20 | $176673136 | $35278 | $(167992381) | $8718081 |

---

**&nbsp;&nbsp;&nbsp;&nbsp;**

Shares and per share amounts are reflective of the 1 for 40 reverse split that occurred on March 27, 2025.

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

---

| |
|:---|
| **Splash Beverage Group, Inc.** |
| **Condensed Consolidated Statement of Cash Flows** |
| **For the Six Months Ended June 30, 2025 and June 2024** |
| **(Unaudited)** |

---

---

| | | |
|:---|:---|:---|
|  | **2025** | **2024** |
| Net loss | $(12143532) | $(9997599) |
| &nbsp;&nbsp;&nbsp;Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 74035 | 270263 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt discount | 1653683 | 1900654 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ROU assets, net | 811 | 42 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-cash share-based compensation | 194621 | 1898989 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | 5560482 |  |
| &nbsp;&nbsp;&nbsp;Changes in working capital items: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 256229 | 221501 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory, net | 37735 | 946778 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 6743 | (100299) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deposits |  | 96 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | 2494630 | 479322 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued interest payable | 460164 | 642192 |
| Net cash used in operating activities | (1404399) | (3738061) |
| Cash flows from investing activities: |  |  |
| &nbsp;&nbsp;&nbsp;Capital expenditures |  | 1500 |
| Net cash used in investing activities |  | 1500 |
| Cash flows from financing activities: |  |  |
| &nbsp;&nbsp;&nbsp;Cash advance (repayment) from related party |  | (30000) |
| &nbsp;&nbsp;&nbsp;Proceeds from issuance of debt | 1081650 | 4705000 |
| &nbsp;&nbsp;&nbsp;Proceeds from sale of preferred stock | 651000 |  |
| &nbsp;&nbsp;&nbsp;Principal repayment of debt | (280484) | (1302864) |
| Net cash provided by financing activities | 1452166 | 3372136 |
| Net cash effect of exchange rate changes on cash | (45900) | (7255) |
| Net change in cash and cash equivalents | 1867 | (371680) |
| Cash and cash equivalents, beginning of year | 15346 | 379978 |
| Cash and cash equivalents, end of period | $17213 | $8298 |
| **<u>Supplemental disclosure of cash flow information:</u>** |  |  |
| Cash paid for Interest | $132441 | $479463 |
| **<u>Supplemental disclosure of non-cash investing and financing activities</u>** |  |  |
| &nbsp;&nbsp;&nbsp;Notes payable and accrued interest converted to common stock (224,541 shares in 2025 & 171,536 shares in 2024,) | 1665954 | 1769656 |
| &nbsp;&nbsp;&nbsp;Non-cash debt discount in the form of issuance of equity instruments in conjunction with convertible notes | 659958 | 2815743 |
| &nbsp;&nbsp;&nbsp;Series-B Convertible Preferred Stock Issued 126,710 Shares exchanged for $12,670,435 notes payable and accrued interest | $16387404 |  |
| &nbsp;&nbsp;&nbsp;Series-C Convertible Preferred Stock Issued 20,000 Shares exchanged for Water Rights | $20000000 |  |

---

Shares and per share amounts are reflective of the 1 for 40 reverse split that occurred on March 27, 2025.

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

**Splash Beverage Group, Inc.**

**Notes to the Condensed Consolidated Financial Statements**

**<u>Note 1 – Business Organization and Nature of Operations</u>**

Splash Beverage Group, Inc. (the "Company", "Splash") seeks to identify, acquire, and build early stage or under-valued beverage brands that have strong growth potential within its distribution system. Splash's distribution system is comprehensive in the US and is now expanding to select attractive international markets. Through its division Qplash, Splash's distribution reach includes e-commerce access to both business-to-business (B2B) and business-to-consumer (B2C) customers. Qplash markets well known beverage brands to customers throughout the US that prefer delivery direct to their office, facilities, and or homes.

On March 27, 2025, the Company implemented a 1.0 for 40.0 reverse stock split. All common stock shares stated herein have been adjusted to reflect the split. The purpose of this reverse split was to maintain the company's listing on the NYSE American.

**<u>Note 2 – Summary of Significant Accounting Policies</u>**

***<u>Basis of Accounting</u>***

The accompanying condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States ("U.S. GAAP"), and the requirements of the U.S. Securities and Exchange Commission (the "SEC") for interim reporting. As permitted under those rules, certain footnotes or other financial information that are normally required by U.S. GAAP can be condensed or omitted. Accordingly, they do not include all of the information and footnotes normally included in financial statements prepared in conformity with U.S. GAAP. They should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's 2024 Annual Report on Form 10-K, filed with the SEC on July 11, 2025 (the "Form 10-K").

The accompanying condensed consolidated financial statements are unaudited and include all adjustments (consisting of normal recurring adjustments) that management considers necessary for a fair presentation of its condensed financial position and results of operations for the interim periods presented. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the entire year.

***<u>Basis of Presentation and Consolidation</u>***

These consolidated financial statements include the accounts of Splash and its wholly owned subsidiaries Splash Beverage Holdings LLC ("Holdings"), Splash International Holdings LLC ("International"), Splash Mex SA de CV ("Splash Mex"), and Copa di Vino Wine Group, Inc. ("Copa di Vino"). All intercompany balances have been eliminated in consolidation.

Our investment in Salt Tequila USA, LLC is accounted for at cost, as the company does not have the ability to exercise significant influence.

Our accounting and reporting policies confirm to accounting principles generally accepted in the United States of America (GAAP).

***<u>Use of Estimates</u>***

The preparation of consolidated financial statements in conformity with GAAP requires our management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

**Splash Beverage Group, Inc.**

**Notes to the Condensed Consolidated Financial Statements**

***<u>Cash Equivalents and Concentration of Cash Balance</u>***

The Company considers all highly liquid securities with an original maturity of three months or less to be cash equivalents. The Company had no cash equivalents at June 30, 2025 or December 31, 2024.

Our cash in bank deposit accounts, at times, may exceed federally insured limits of $250,000. At June 30, 2025 and December 31, 2024, the Company's cash on deposit with financial institutions had not exceeded federally insured limits of $250,000.

**<u>Note 2 – Summary of Significant Accounting Policies, continued</u>**

***<u>Accounts Receivable and Allowance for Doubtful Accounts</u>***

Accounts receivable are carried at their estimated recoverable amounts and are periodically evaluated for collectability based on past credit history with clients and other factors. The Company establishes provisions for losses on accounts receivable on the basis of loss experience, known and inherent risk in the account balance, and current economic conditions.

***<u>Inventory</u>***

Inventory is stated at the lower of cost or net realizable value, accounted for using the weighted average cost method. The inventory balances at June 30, 2025 and December 31, 2024 consisted of raw materials, work-in-process, and finished goods held for distribution. The cost elements of inventory consist of purchase of products, transportation, and warehousing. The Company establish provisions for excess or inventory near expiration are based on management's estimates of forecast turnover of inventories on hand and under contract. A significant change in the timing or level of demand for certain products as compared to forecast amounts may result in recording additional provisions for excess or expired inventory in the future. Provisions for excess inventory are included in cost of goods sold and have historically been adequate to provide for losses on inventory. The Company manages inventory levels and purchase commitments in an effort to maximize utilization of inventory on hand and under commitments. The amount of our reserve was $621,178 at June 30, 2025 and December 31, 2024.

***<u>Property and Equipment</u>***

The Company records property and equipment at cost when purchased. Depreciation is recorded for property, equipment, and software using the straight-line method over the estimated economic useful lives of assets, which range from 3-39 years. Company management reviews the recoverability of all long-lived assets, including the related useful lives, whenever events or changes in circumstances indicate that the carrying amount of a long-lived asset might not be recoverable.

Depreciation expense totaled $37,017 and $37,017 for the three months ended June 30, 2025 and June 30, 2024, respectively. For the six months ended June 30, 2025 and June 30, 2024, depreciation expense totaled $74,034 and $74,229, respectively. Property and equipment as of June 30, 2025 and December 31, 2024 consisted of the following:

---

| | | |
|:---|:---|:---|
|  | 2025 | 2024 |
| Auto | 45420 | 45420 |
| Machinery & equipment | 1165313 | 1165313 |
| Buildings | 233323 | 233323 |
| Leasehold improvements | 723638 | 723638 |
| Computer Software | 5979 | 5979 |
| Office furniture & equipment | 7657 | 7657 |
| Total cost | 2181330 | 2181330 |
| Accumulated depreciation | (2050557) | (1976522) |
| Property, plant & equipment, net | 130773 | 204808 |

---

**Splash Beverage Group, Inc.**

**Notes to the Condensed Consolidated Financial Statements**

***<u>Excise taxes</u>***

The Company pays alcohol excise taxes based on product sales to both the Oregon Liquor Control Commission and to the U.S. Department of the Treasury, Alcohol and Tobacco Tax and Trade Bureau (TTB). The company also pays taxes to the State of Florida – Division of Alcoholic Beverages and Tobacco. The Company is liable for the taxes upon the removal of product from the Company's warehouse on a per gallon basis. The federal tax rate is affected by a small winery tax credit provision which decreases based upon the number of gallons of wine production in a year rather than the quantity sold.

**<u>Note 2 – Summary of Significant Accounting Policies, continued</u>**

***<u>Fair Value of Financial Instruments</u>***

Financial Accounting Standards ("FASB") guidance specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:

---

| | |
|:---|:---|
| Level 1 - | Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 primarily consists of financial instruments whose value is based on quoted market prices such as exchange-traded instruments and listed equities. |
| Level 2 - | Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (e.g., quoted prices of similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active). |
| Level 3 - | Unobservable inputs for the asset or liability. Financial instruments are considered Level 3 when their fair values are determined using pricing models, discounted cash flows or similar techniques and at least one significant model assumption or input is unobservable. |

---

The liabilities and indebtedness presented on the condensed consolidated financial statements approximate fair values at June 30, 2025 and December 31, 2024, consistent with recent negotiations of notes payable and due to the short duration of maturities and market rates of interest.

***<u>Embedded Debt Costs in Convertible Debt Instruments</u>***

In August 2020, the FASB issued "ASU 2020-06, Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity's Own Equity (Subtopic 815-40)" ("*ASU 2020-06*") which simplifies the accounting for convertible instruments. The guidance removes certain accounting models which separate the embedded conversion features from the host contract for convertible instruments. Either a modified retrospective method of transition or a fully retrospective method of transition was permissible for the adoption of this standard. Update No. 2020-06 is effective for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption was permitted no earlier than the fiscal year beginning after December 15, 2020. The Company has adopted ASU 2020-06 effective January 1, 2024 and has removed the effects of any embedded conversion features from certain of our convertible instruments.

***<u>Revenue Recognition</u>***

The Company recognizes revenue under ASC 606, Revenue from Contracts with Customers (Topic 606). This guidance sets forth a five-step model which depicts the recognition of revenue in an amount that reflects what the Company expects to receive in exchange for the transfer of goods or services to customers.

**Splash Beverage Group, Inc.**

**Notes to the Condensed Consolidated Financial Statements**

The Company recognizes revenue when the Company's performance obligations under the terms of a contract with the customer are satisfied. Product sales occur for the Splash Beverage and E-commerce businesses once control of the Company's products are transferred upon delivery to the customer. Revenue is measured as the amount of consideration that the Company expects to receive in exchange for transferring goods, and revenue is presented net of provisions for customer returns and allowances. The amount of consideration the Company receives and revenue the Company recognizes varies with changes in customer incentives offered to the Company's customers and their customers. Sales taxes and other similar taxes are excluded from revenue.

**<u>Note 2 – Summary of Significant Accounting Policies, continued</u>**

Distribution expenses to transport our products, and warehousing expense after manufacture are accounted for in Other General and Administrative cost.

***<u>Cost of Goods Sold</u>***

Cost of goods sold include the costs of products, packaging, transportation, warehousing, and costs associated with valuation allowances for expired, damaged or impaired inventory. The cost of transportation from production site to other 3<sup>rd</sup> party warehouses or customer is included in Other General and Administrative cost.

***<u>Other General and Administrative Expenses</u>***

Other General and Administrative expenses includes Amazon selling fees, cost associated with the outbound shipping and handling of finished goods, insurance cost, consulting cost, legal and audit fees, Investor Relations expenses, travel & entertainment expenses, occupancy cost and other cost.

***<u>Stock-Based Compensation</u>***

The Company accounts for stock-based compensation in accordance with ASC 718, "*Compensation - Stock Compensation"*. Under the fair value recognition provisions, cost is measured at the grant date based on the fair value of the award and is recognized as expense ratably over the requisite service period, which is generally the award's vesting period. The Company uses the Black-Scholes option pricing model to determine the fair value of stock-based awards.

We measure stock-based awards at the grant-date fair value for employees, directors and consultants and recognize compensation expense on a straight-line basis over the vesting period of the award. Determining the appropriate fair value of stock-based awards requires the input of subjective assumptions, including the fair value of our common stock, and for stock options and warrants, the expected life of the option and warrant, and expected stock price volatility and exercise price. We used the Black-Scholes option pricing model to value its stock-based awards. The assumptions used in calculating the fair value of stock-based awards represent management's best estimates and involve inherent uncertainties and the application of management's judgment. As a result, if factors change and management uses different assumptions, stock-based compensation expense could be materially different for future awards. The expected life of stock options/warrants were estimated using the "simplified method," which calculates the expected term as the midpoint between the weighted average time to vesting and the contractual maturity, we have limited historical information to develop reasonable expectations about future exercise patterns. The simplified method is based on the average of the vesting tranches and the contractual life of each grant. For stock price volatility, we use comparable public companies as a basis for its expected volatility to calculate the fair value of award. The risk-free interest rate is based on U.S. Treasury notes with a term approximating the expected life of the award. The estimation of the number of awards that will ultimately vest requires judgment, and to the extent actual results or updated estimates differ from the Company's current estimates, such amounts are recognized as an adjustment in the period in which estimates are revised.

**Splash Beverage Group, Inc.**

**Notes to the Condensed Consolidated Financial Statements**

***<u>Income Taxes</u>***

The Company uses the liability method of accounting for income taxes as set forth in ASC 740, "*Income Taxes"*. Under the liability method, deferred taxes are determined based on the temporary differences between the financial statement and tax basis of assets and liabilities using tax rates expected to be in effect during the years in which the basis differences reverse. The Company records a valuation allowance when it is more likely than not that the deferred tax assets will be realized.

Company management assesses its income tax positions and records tax benefits for all years subject to examination based upon its evaluation of the facts, circumstances and information available at the reporting date. In accordance with ASC 740-10, for those tax positions where there is a greater than 50% likelihood that a tax benefit will be sustained, our policy is to record the largest amount of tax benefit that is more likely than not to be realized upon ultimate settlement with a taxing authority that has full knowledge of all relevant information.

**<u>Note 2 – Summary of Significant Accounting Policies, continued</u>**

For those income tax positions where there is less than 50% likelihood that a tax benefit will be sustained, no tax benefit will be recognized in the financial statements. Company management has determined that there are no material uncertain tax positions at June 30, 2025 and December 31, 2024.

***<u>Net income (loss) per share</u>***

The net income (loss) per share is computed by dividing the net income (loss) less preferred stock dividends by the weighted average number of shares of common stock outstanding. Warrants, stock options, and common stock issuable upon the conversion of the Company's convertible debt or preferred stock (if any), are not included in the computation if the effect would be anti-dilutive.

Weighted average number of shares outstanding excludes anti-dilutive common stock equivalents, including stock options, warrants to purchase shares of common stock and shares issuable upon the conversion of notes payable.

---

| | | |
|:---|:---|:---|
| Net income/(loss) per common shares: | 3 months ended June 30, 2025 | 6 months ended June 30, 2025 |
| Net income/(loss) | $(8491913) | $(12189434) |
| Dividends on Series A-1 preferred stock | $(16572) | $(16572) |
| Weighted-average shares outstanding | 1899876 | 1784896 |
| Net loss per common share | $(4.47) | $(6.81) |

---

***<u>Advertising</u>***

The Company conducts advertising for the promotion of its products. In accordance with ASC 720-35, advertising costs are charged to operations when incurred. The Company recorded advertising expense of $18,295 and $109,624 for the three months ended June 30, 2025 and 2024, respectively. The Company recorded advertising expense of $40,721 and $187,251 for the six months ended June 30, 2025 and 2024, respectively.

***<u>Goodwill and Intangibles Assets</u>***

Goodwill represents the excess of acquisition cost over the fair value of the net assets acquired and is not subject to amortization. The Company reviews goodwill annually in the fourth quarter for impairment or when circumstances indicate carrying value may exceed the fair value. This evaluation is performed at the reporting unit level. If a qualitative assessment indicates that it is more likely than not that the fair value is less than carrying value, a quantitative analysis is completed using either the income or market approach, or a combination of both. The income approach estimates fair value based on expected discounted future cash flows, while the market approach uses comparable public companies and transactions to develop metrics to be applied to historical and expected future operating results. The Company's goodwill and intangible assets were impaired to $0 at December 31, 2024.

**Splash Beverage Group, Inc.**

**Notes to the Condensed Consolidated Financial Statements**

At the time of acquisition, the Company estimates the fair value of the acquired identifiable intangible assets based upon the facts and circumstances related to the particular intangible asset. Inherent in such estimates are judgments and estimates of future revenue, profitability, cash flows and appropriate discount rates for any present value calculations. The Company preliminarily estimates the value of the acquired identifiable intangible assets and then finalizes the estimated fair values during the purchase allocation period, which does not extend beyond 12 months from the date of acquisition.

On June 25, 2025, the Company acquired water concession rights and related permits in Garabito, Puntarenas, Costa Rica, as part of the Utopia asset acquisition. The concession grants the legal right to extract up to 0.81 liters per second from the approved aquifer, with renewals available every ten years, contingent on approval by regulatory agencies in Costa Rica. Management expects the concession to be renewed for at least 100 years. The water rights are classified as indefinite-lived intangible assets under ASC 350 and are not amortized. Indefinite-lived intangible assets are tested for impairment annually or more frequently if indicators of impairment are present. As of June 30, 2025, the carrying amount of the water rights was $20.0 million, and no impairment was recorded.

**<u>Note 2 – Summary of Significant Accounting Policies, continued</u>**

***<u>Long-lived assets</u>***

The Company evaluates long-lived assets for impairment when events or changes in circumstances may indicate the carrying amount of the asset group, generally an individual warehouse, may not be fully recoverable. For asset groups held and used, including warehouses to be relocated, the carrying value of the asset group is considered recoverable when the estimated future undiscounted cash flows generated from the use and eventual disposition of the asset group exceed the respective carrying value. In the event that the carrying value is not considered recoverable, an impairment loss is recognized for the asset group to be held and used equal to the excess of the carrying value above the estimated fair value of the asset group. For asset groups classified as held-for-sale (disposal group), the carrying value is compared to the disposal group's fair value less costs to sell. The Company estimates fair value by obtaining market appraisals from third party brokers or using other valuation techniques.

***<u>Foreign Currency Gains/Losses</u>***

Foreign Currency Gains/Losses — foreign subsidiaries' functional currency is the local currency of operations and the net assets of foreign operations are translated into U.S. dollars using current exchange rates. Gains or losses from these translation adjustments are included in the condensed consolidated statement of operations and other comprehensive loss as foreign currency translation gains or losses. Translation gains and losses that arise from the translation of net assets from functional currency to the reporting currency, as well as exchange gains and losses on intercompany balances, are included in foreign currency translation in the condensed consolidated statement of operations and comprehensive loss. The Company incurred foreign currency translation net gain of $1,168 and net gain of $182 for the three months ending June 30, 2025 and 2024 respectively and net loss of $45,902 and net loss of $7,255 for the six months ending June 30, 2025 and 2024 respectively.

***<u>Liquidity, Capital Resources and Going Concern Considerations</u>***

The Company's consolidated financial statements have been prepared on the basis of US GAAP for a going concern, on the premise that the Company is able to meet its obligations as they come due in the normal course of business. The Company historically has incurred significant losses and negative cash flows from operation since inception and had net-loss of approximately $8.5 million for three-month period ended June 30, 2025 and accumulated deficit of approximately $168.0 million through June 30, 2025. During the six-month period ended June 30, 2025, the Company's net cash used in operating activities totaled approximately $1.4 million. Additionally, the Company's current liabilities exceed its current assets, and it has a working capital deficit. To date the Company has generated cash flows from issuances of equity and indebtedness.

**Splash Beverage Group, Inc.**

 **Notes to the Condensed Consolidated Financial Statements**

**<u>Note 2 – Summary of Significant Accounting Policies, continued</u>**

The Company received approximately $1.1 million from the issuance of debt and $0.7 million from sale of preferred stocks for the six months ending June 30, 2025.

Management's plans in regard to these matters include actions to sustain the Company's operations, such as seeking additional funding to meet its obligations and implement its business plan. The Company has issued preferred stock as part of its strategy to regain compliance with the NYSE American listing standards and reduce debt. These preferred shares, specifically Series B 12% convertible preferred stock, were issued in exchange for promissory notes. The preferred stock offers a 12% cumulative dividend and potential conversion to common stock, subject to shareholder approval and an increase in authorized common stock. In June 2025, the Company exchanged approximately $12.62 million outstanding promissory notes and accrued interest for 126,710 shares of Series B Preferred Stock. By converting debt into equity, the Company enhances its balance sheet, reduces interest expense, and improves its shareholder equity position in furtherance of its goal of complying with exchange requirements.

The financial statements do not include any adjustments that might result from the outcome of this uncertainty. If the Company is unable to continue as a going concern, adjustments would be necessary to the carrying values of its assets and liabilities and the reported amounts of revenues and expenses could be materially affected.

*Recent Accounting Pronouncements*

In August 2020, the FASB issued "ASU 2020-06, Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity's Own Equity (Subtopic 815-40)" ("ASU 2020-06") which simplifies the accounting for convertible instruments. The guidance removes certain accounting models which separate the embedded conversion features from the host contract for convertible instruments. Either a modified retrospective method of transition or a fully retrospective method of transition was permissible for the adoption of this standard.

Update No. 2020-06 is effective for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption was permitted no earlier than the fiscal year beginning after December 15, 2020. The Company has adopted ASU 2020-06 effective January 1, 2024, the Company recorded approximately $2.2 million as a reduction to the additional paid in capital and added approximately $1.3 million to the opening retained earnings in accordance with the authoritative guidance under ASU 2020-06.

All other newly issued but not yet effective accounting pronouncements have been deemed to be not applicable or immaterial to the Company.

**Splash Beverage Group, Inc.**

 **Notes to the Condensed Consolidated Financial Statements**

**<u>Note 3 – Notes Payable, Related Party Notes Payable, Convertible Bridge Loans Payable, Revenue Financing Arrangements and Bridge Loan Payable</u>**

Notes payable are generally nonrecourse and secured by all Company owned assets.

---

| | | | |
|:---|:---|:---|:---|
|  | **Interest<br> Rate** | **June 30, <br> 2025** | **December 31,<br> 2024** |
| **Notes Payable and Convertible Notes Payable** |  |  |  |
| In December 2020, the Company entered into a 56- month loan with a company in the amount of $1,578,237. The loan requires payments of 3.75% through November 2022 and 4.00% through September 2025 of the previous month's revenue. Note is due September 2025. Note is guaranteed by a related party see note 6. | 17% | $170620 | $195927 |
| In April 2021, the Company entered into two six-month loans in the amount of $84,000 each. The loan had an original maturity of October 2021 with principal and interest due at maturity. The loan was exchanged to Series B Preferred stock in June 2025. | 7% |  | 168000 |
| In May 2021, the Company entered into a six-month loan with an individual in the amount of $50,000. The loan had an original maturity of October 2021 with principal and interest due at maturity. The loan was exchanged to Series B Preferred stock in June 2025. | 7% |  | 50000 |
| In May 2021, the Company entered into a six-month loan with an individual in the amount of $10,000. The loan had an original maturity of October 2021 with principal and interest due at maturity. The loan was extended to October 31, 2024. The note was in default. | 7% | 10000 | 10000 |
| In August 2022, the Company entered into a 56-months auto loan in the amount of $45,420. | 2.35% | 18472 | 23372 |
| In December 2022, the Company entered into various eighteen-month loans with individuals totaling $4,000,000. The notes included 100% warrant coverage. The loans mature in June 2024 with principal and interest due at maturity with conversion price of $1.00 per share. The loans were exchanged to Series B Preferred stock in June 2025. | 12% |  | 2600000 |
| In December 2022, the Company entered into an eighteen-month loan with an individual in the amount of $1,000,000. The notes included 100% warrant coverage. The loan was exchanged to Series B Preferred stock in June 2025. | 12% |  | 1000000 |

---

---

| | | | |
|:---|:---|:---|:---|
| In May 2023, the Company entered into various eighteen-month loans with individuals totaling in the amount of $800,000. The notes included 50% warrant coverage. The loans mature in November 2024 with principal and interest due at maturity with conversion price of $1.00 per share. The loans were exchanged to Series B Preferred stock in June 2025. | 12% |  | 800000.0 |
| In June 2023, the Company entered into various eighteen-month loans with individuals totaling in the amount of $350,000. The notes included 50% warrant coverage. The loans mature in December 2024 with principal and interest due at maturity with conversion price of $1.00 per share. The loans were exchanged to Series B Preferred stock in June 2025. | 12% |  | 100000.0 |
| In July 2023, the Company entered into a twelve-month loan with an individual in the amount of $100,000. The note included 50% warrant coverage. The loan matures in January 2025 with principal and interest due at maturity with conversion price of $1.00 per share. The loan was exchanged to Series B Preferred stock in June 2025. | 12% |  | 100000.0 |
| In August 2023, the Company entered into a twelve-month loan with an individual in the amount of $300,000. The convertible note included the issuance of 150,000 shares of common stocks. The loan matures in August 2024 with principal and interest due at maturity with conversion price of $0.85 per share and is non-interest bearing. | —% | 43000 | 43000.0 |
| In October 2023, the Company entered into a three-month loan with an individual in the amount of $500,000. The loan matures in January 2024 with principal and interest due at maturity. The loan was extended to June 2025. | 10% | 500000 | 500000.0 |
| In October 2023, the Company entered into a loan with an individual in the amount of $130,000. The loan requires payment of 17% of daily Shopify sales. | —% | 58612 | 66278.0 |
| In October 2023, the Company entered into a eighteen-month loan with individuals totaling in the amount of $1,250,000. The note included 100% warrant coverage. The loan matures in April 2025 with principal and interest due at maturity with conversion price of $1.00 per share. The loan was fully converted to common stock in January 2025 | 12% |  | 1143449.0 |

---

---

| | | | |
|:---|:---|:---|:---|
| In January 2024, the Company entered into a 18-month loan with an individual in the amount of $250,000. The note included 100% warrant coverage. The loan had a maturity of July 2025 with principal and interest due at maturity with conversion price of $0.50 per share. The loan was exchanged to Series B Preferred stock in June 2025. | 12% |  | 250000.0 |
| In February 2024, the Company entered into a 18-month loan with an individual in the amount of $150,000. The note included 100% warrant coverage. The loan had a maturity of August 2025 with principal and interest due at maturity with conversion price of $0.40 per share. The loan was exchanged to Series B Preferred stock in June 2025. | 12% |  | 150000.0 |
| In February 2024, the Company entered into a 6-month loan with an individual in the amount of $315,000. The note included 60% warrant coverage. The loan had a maturity of August 2024 with principal and interest due at maturity with conversion price of $0.38 per share. The loan was exchanged to Series B Preferred stock in June 2025. | 12% |  | 315000.0 |
| In February 2024, the Company entered into a 18-month loan with an entity in the amount of $250,000. The note included 100% warrant coverage. The loan matures in August 2025 with principal and interest due at maturity with conversion price of $0.46 per share. The loan was exchanged to Series B Preferred stock in June 2025. | 12% |  | 250000.0 |
| In April 2024, the Company entered into a commercial financing agreement in the amount of $815,000 and will be paid weekly until the loan is paid in full. The loan was in default. | —% | 372335 | 357127.0 |
| In May 2024, the Company entered into an eighteen-month loan with individuals totaling in the amount of $1,850,000. The note included warrant coverage. The loan matures in November 2026 with principal and interest due at maturity with conversion price of $0.40 per share. The loan was exchanged to Series B Preferred stock in June 2025 | —% |  | 1850000.0 |
| In June 2024, the Company entered into a revenue purchase agreement in the amount of $250,000. 4% of revenue will be paid weekly until the loan is paid in full. | —% | 130639 | 181341.0 |
| In July 2024, the Company entered into a revenue purchase agreement in the amount of $178,250. The loan matures in April 2025. The loan was fully converted to Common Stock in January 2025. | 22% |  | 91999.0 |

---

---

| | | | |
|:---|:---|:---|:---|
| In July 2024, the Company entered into a revenue purchase agreement in the amount of $120,750. The loan matures in May 30, 2025. The loan was fully converted to Common Stock in January 2025 | 22% |  | 120750.0 |
| In August 2024, the Company entered into a 5-year loan with individuals totaling in the amount of $500,000. The loan matures in September 2029 with principal and interest due at maturity with conversion price of $0.35 per share. The loans were exchanged to Series B Preferred stock in June 2025. | 9% |  | 500000.0 |
| In August 2024, the Company entered into a eighteen-month loan with individuals totaling in the amount of $1,400,000. The loan matures in February 2026 with principal and interest due at maturity with conversion price of $0.38 per share. $800,000 was exchanged to Preferred stock in June 2025. | 12% |  | 1400000.0 |
| In August 2024, the Company entered into a eighteen-month loan with individuals totaling in the amount of $100,000. The loan matures in September 2025 with principal and interest due at maturity with conversion price of $0.38 per share. The loan was exchanged to Series B Preferred stock in June 2025. | 12% |  | 100000.0 |
| In September 2024, the Company entered into a merchant cash advance agreement in the amount of $325,000 to be paid weekly until the loan is paid in full. | —% | 65861 | 82261.0 |
| In September 2024, the Company entered into an agreement with individuals totaling in the amount of $590,000. $290,000 was exchanged to Series B Preferred stock in June 2025 | —% | 300000 | 590000.0 |
| In October 2024, the Company entered into an agreement with individuals totaling in the amount of $950,000. There is no stated maturity, the proceeds of which are to be used for a future acquisition. | —% | 950000 | 950000.0 |
| In November 2024, the Company entered into a merchant cash advance agreement in the amount of $340,000 to be paid weekly until the loan is paid in full. The loan was in default. | —% | 311713 | 311713.0 |
| In December 2024, the Company entered into a merchant cash advance agreement in the amount of $111,300 to be paid weekly until the loan is paid in full. | —% |  | 111300.0 |

---

---

| | | | |
|:---|:---|:---|:---|
| In December 2024, the Company entered into a twelve-month loan with an individual in the amount of $500,000. The loan matures in December 2025 with principal and interest due at maturity. | 12% | 225000 | 225000 |
| In January 2025, the Company entered into a 12-month loan with individuals in the amount of $350,000. The note included 100% warrant coverage. The loan had a maturity of January 2026 with principal and interest due at maturity with conversion price of $0.25 per share. The loans of $150,000 were exchanged to Series B Preferred stock in June 2025. | 12% | 200000 |  |
| In January 2025, the Company entered into a 18-month loan with individuals in the amount of $225,000. The note included 100% warrant coverage. The loan had a maturity of June 2026 with principal and interest due at maturity with conversion price of $0.25 per share. The loans were exchanged to Series B Preferred stock in June 2025. | 12% |  |  |
| In January 2025, the Company entered into a convertible promissory note in the amount of $156,000. The loan had a maturity of November 2025 with principal and interest due at maturity. | 8% | 156000 |  |
| In January 2025, the Company entered into a promissory note in the amount of $150,650. The loan had a maturity of November 2025 with 1<sup>st</sup> payment in July 2025. | 22% | 150650 |  |
| In April 2025, the Company entered into a senior convertible note in the amount of $200,000 with conversion price of $1.25 per share. The loan had a maturity of April 2030 with 125,000 5-year warrants exercisable at $2.00, and 83,334 5-year warrants exercisable into common stock at $3.00 | 15% | 200000 |  |
|  | Total notes payable | $3862902 | $14635517 |
|  | Less notes discount | (217906) | (3031917) |
|  | Less current portion | (3592462) | (9632505) |
|  | Long-term notes payable | $52534 | $1971095 |

---

**Splash Beverage Group, Inc.**

 **Notes to the Condensed Consolidated Financial Statements**

**<u>Note 3 – Notes Payable, Related Party Notes Payable, Convertible Bridge Loans Payable, Revenue Financing Arrangements and Bridge Loan Payable, continued</u>**

Interest expense on notes payable was $625,047 and $607,903 for the three months ended June 30, 2025 and 2024, respectively. Interest expense on notes payable was $1,262,392 and $1,130,480 for the six months ended June 30, 2025 and 2024, respectively. Accrued interest amounted to $2,214,868 as of June 30, 2025.

The Company recognized approximately $674,962 and approximately $1,013,815 of interest expense attributable to the amortization of the debt discount during the three months ended June 30, 2025 and 2024, respectively. The Company recognized approximately $1,653,683 and approximately $1,900,656 of interest expense attributable to the amortization of the debt discount during the six months ended June 30, 2025 and 2024, respectively. As of June 30, 2025, and December 31, 2024, the balance of the unamortized debt discount was $217,906 and $2,859,430 respectively.

---

| | | | |
|:---|:---|:---|:---|
|  | **Interest Rate** | **June<br> 30, 2025** | **December 31, 2024** |
| **<u>Shareholder Notes Payable</u>** |  |  |  |
| In February 2023, we entered into a loan with an individual in the amount of $200,000. The annual interest rate is 12%. The loan was exchanged to Preferred stock in June 2025. | 12% |  | 200000 |
|  | Less current portion | (0) | (200000) |
|  | Long-term notes payable | $— | $— |

---

Interest expense on related party notes payable was $6,000 for the three months ended June 30, 2025 and 2024, respectively. Interest expense on related party notes payable was $12,000 for the six months ended June 30, 2025 and 2024, respectively. The Company's effective interest rate was 20.63% for the six months ended June 30, 2025.

As of June 30, 2025, the Company's convertible note balances are convertible into 167,500 shares of common stock

**<u>Note 4 – Licensing Agreement and Royalty Payable</u>**

The licensing agreement between TapouT LLC and the Company was terminated in Q1 2024. The parties are engaged in active and constructive settlement discussions pursuant to the terms of the agreement's termination provisions. Based on the settlement discussions, the Company anticipates that any final settlement will not exceed the amounts already recorded in its legal reserve and accrued accounts payable. The Company has reserved $330,000 that is included in legal reserve in the condensed consolidated statement of operations and comprehensive loss relating to the termination of the ABG agreement.

In connection with the Copa di Vino APA, the Company acquired the license to certain patents from 1/4 Vin SARL ("1/4 Vin"). On February 16, 2018, Copa di Vino entered into three separate license agreements with 1/4 Vin. 1/4 Vin has the right to license certain patents and patent applications relating to inventions, systems, and methods used in the Company's manufacturing process. In exchange for notes payable, 1/4 Vin granted the Company a nonexclusive, royalty-bearing, non-assignable, nontransferable, terminable license which would continue until the subject equipment is no longer in service or the patents expire.

**Splash Beverage Group, Inc.**

 **Notes to the Condensed Consolidated Financial Statements**

**<u>Note 5– Stockholders' Equity</u>**

***<u>Common Stock</u>***

On March 27, 2025, the Company implemented a 1.0 for 40.0 reverse stock split. The reverse stock split was authorized by the Company's Board of Directors on March 14, 2025. All common stock shares stated herein have been adjusted to reflect the split. The purpose of this reverse split was to ensure that the Company can meet the per share price requirements of the NYSE American.

During the six-months ended June 30, 2025, we issued 5,500 shares valued at $35,000 in exchange for services and 224,541 shares for conversion of notes payable and accrued interest totaling $1,665,953.

***<u>Preferred Stock</u>***

 ****

The Company evaluated the classification of the Preferred Stock and related warrants issued with the Series A-1 Preferred Stock in accordance with ASC 480, *Distinguishing Liabilities from Equity*, and ASC 815, *Derivatives and Hedging*. Based on this assessment, management determined that the Preferred Stock and warrants meet the criteria for equity classification. Specifically, the instruments are not mandatorily redeemable, do not embody obligations to repurchase the Company's shares by transferring assets, and do not require settlement in a variable number of shares with a monetary value that is fixed, tied to a variable other than the Company's own stock, or indexed to something other than the Company's stock. The warrants are indexed solely to the Company's common stock and meet the scope exception under ASC 815-10-15. Accordingly, the Preferred Stock and related warrants have been classified as components of stockholders' equity in the accompanying condensed consolidated financial statements.

The Company has issued four series of preferred stock: **Series A, A-1, B, and C**, each with distinct rights and preferences as outlined below. Note agreements were amended to be exchanged for Preferred B and the impact of those amendments is subject to further review.

Voting Rights

● Series A carries 25,000 votes per share but is limited solely to voting on the authorization of additional shares. It has no other voting rights. Series A will be retired following the special meeting scheduled for August 29, 2025. Series A shares are held solely by Robert Nistico, CEO, a related party.

● Series A-1 carries 231 votes per share.

● Series B and Series C do not carry any voting rights.

Dividends

● Series A does not accrue dividends.

● Series A-1 and Series B carry a fixed 12% annual dividend, payable quarterly in arrears, in either cash or payment-in-kind (PIK) at the Company's discretion. These dividends are mandatory and take priority over any dividends on common stock, regardless of whether common stock dividends are declared.

● Series C does not accrue dividends.

Conversion into Common Stock

● Series A is not convertible.

● Series A-1 is convertible into common stock at 80% of the VWAP, subject to a floor of $1.25 and a ceiling of $4.00. A-1 is convertible into a range of 162,500 to 520,000 common shares.

● Series B is also convertible at 80% of the VWAP, with a floor of $1.25 and a ceiling of $6.00, and is convertible into a range of 2,118,333 to 10,168,000 common shares.

● Series C is convertible at a fixed price of $3.00, resulting in the potential issuance of 6,666,667 common shares upon conversion.

**Splash Beverage Group, Inc.**

**Notes to the Condensed Consolidated Financial Statements**

Redemption – at the sole discretion of the Company.

● Series A is redeemable by the Company after the special meeting for $1,000.

● Series A-1 and Series B are redeemable by the Company after two years from the date of issuance, for $650,000 and $12,700,000, respectively.

● Series C is not redeemable.

Seniority

● Series B is the most senior class (Seniority Level 1).

● Series A-1 ranks junior to Series B (Seniority Level 2).

● Series C is the most junior class (Seniority Level 3).

● Series A is a governance-related instrument and does not participate in liquidation or dividend preferences.

 ****

In May 2025, the Company issued 650 shares of Series A-1 Preferred Stock in exchange for approximately $650,000. Series A-1 shares are convertible into common stock, subject to shareholder approval. Investors of A-1 Shares also received 162,500 1-year A Warrants exercisable into common stock at 80% of 5-day VWAP, and 162,500 5-year B Warrants exercisable into common stock at $4.00.

In June 2025, the Company issued 1,000 shares of Preferred A Stock to Robert Nistico, CEO, a related party. Preferred A is super voting preferred, not convertible into common stock. Mr. Nistico is the sole holder of Preferred A.

In June 2025, the Company exchanged previously issued convertible notes, $10,580,336 of principal and $2,090,105 interest for 126,710 shares of Preferred Stock B, eliminating $7,699,596 of current liabilities and $2,070,712 of long-term liabilities. These liabilities were previously carried net of unamortized discounts. Debt agreements were amended to be exchanged for Preferred B. The Series B shares are convertible into common stock, subject to shareholder approval. The note discount on the date of conversion was 1,843,519, The loss on extinguishment of debt was $5,560,482 recorded in accordance with ASC 470. The fair market value of the Preferred Stock B utilized in the computation of the loss on extinguishment was $16,387,404.

In June 2025, the Company acquired certain assets, including all contractual water rights to the aquifer located in Garabito, Puntarenas, Costa Rica. The Company issued 20,000 shares of Series C Preferred Stock as consideration, at an initial stated value of $1,000 per share. Management determined that the transaction is an asset acquisition under ASC 805, as substantially all of the fair value is concentrated in a single identifiable asset—the water rights—and no substantive processes were acquired.. The acquisition of the water rights was recorded at a cost of $20 million, which is the fair value of the Series C preferred shares issued as consideration for the acquisition of the water rights. The Series C shares are convertible into common stock, subject to shareholder approval.

***<u>Stock Plan</u>***

*2020 Plan adjusted for the 1 for 40 reverse split.*

In July 2020, the Board adopted the 2020 Stock Incentive Plan (the "2020 Plan"), which provides for the grant of Options, Restricted Stock Awards, Stock Appreciation Rights, Performance Units and Performance Bonuses to consultants and eligible recipients. The total number of shares that may be issued under the 2020 plan was 152,383 as of June 30, 2025.

The 2020 Plan has an "evergreen" feature, which provides for the annual increase in the number of shares issuable under the plan by an amount equal to 5% of the number of issued and outstanding common shares at year end, unless otherwise adjusted by the board. In October 2023, the shareholders voted to increase the number of shares issuable under the Plan to 7.5%. At January 1, 2024 and 2025, the number of shares issuable under the 2020 plan increased by 83,119 and 125,238 shares, respectively.

**Splash Beverage Group, Inc.**

**Notes to the Condensed Consolidated Financial Statements**

The following is a summary of the Company's stock option activity:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Options** | **2025** | **2025** | **2024** | **2024** |
|  | **Number of Options** | **Weighted Average Exercise Price** | **Number of Options** | **Weighted Average Exercise Price** |
| Balance - January 1\* | 216212 | $29.60 | 106475 | $45.20 |
| Granted | 15000 | 6.04 | 15750 | 23.60 |
| Exercises |  |  |  |  |
| Cancelled | 12500 | 13.20 |  |  |
| Balance – March 31, | 218712 | $28.78 | 122225 | $42.40 |
| Granted |  |  | 96375 | 13.20 |
| Exercises |  |  |  |  |
| Cancelled |  |  |  |  |
| Balance – June 30, | 218712 | $28. 78 | 218600 | $29.60 |
| Exercisable – June 30, | 190119 | $31.11 | 171379 | $32.80 |

---

The fair value of stock options granted in 2025 has been measured at $90,531 using the Black-Scholes option pricing model with the following assumptions: exercise price $6.0, expected life 10 years, expected volatility 254%, expected dividends 0%, risk free rate 4.00%.

During the three-month period ended June 30, 2025 and June 30, 2024, the company granted 0 and 96,375 options to new employees under the 2020 plan, respectively. During the six-month period ended June 30, 2025 and June 30, 2024, stock-based compensation was recorded $159,531 and $1,276,900 respectively. The remaining unamortized stock-based compensation as of June 30, 2025 was $201,822.

**<u>Note 5 – Stockholders' Equity, continued</u>**

**<u>Common Stock Issuable, Liability to Issue Stock and Shareholder Advances</u>**

The shareholder advances in the amount of $0.2 million was exchanged to 2,444 shares of Preferred Stock B in June 2025.

**<u>Note 6 – Related Parties</u>**

During the normal course of business, the Company incurred expenses related to services provided by the CEO or Company expenses paid by the CEO, resulting in related party payables. In conjunction with the acquisition of Copa di Vino, the Company also entered into a Revenue Loan and Security Agreement (the "Loan and Security Agreement") by and among the Company, Robert Nistico, additional Guarantor and each of the subsidiary guarantors from time-to-time party thereto (each a "Guarantor", and, collectively, the "Guarantors"), and Decathlon Alpha IV, L.P. (the "Lender"). The Note Payable to Decathlon with a balance of $2,183,504 at June 30, 2025 and $1,995,950 at December 31, 2024.

On April 2024, the Company also entered into a Merchant Cash Advance Agreement (the "Loan and Security Agreement") by and among the Company, Robert Nistico, additional Guarantor and each of the subsidiary guarantors from time-to-time party thereto (each a "Guarantor", and, collectively, the "Guarantors"), and Cobalt Funding Solutions (the "Lender"). The Loan and Security Agreement provided a loan of $815,000, with the gross and interest amount of $326,028 with the Lender (the "Credit Facility"). There was $372,335 outstanding under this agreement as of June 30, 2025.

**Splash Beverage Group, Inc.**

**Notes to the Condensed Consolidated Financial Statements**

On September 2024 and November 2024 the Company also entered into a Merchant Cash Advance Agreement (the "Loan and Security Agreement") by and among the Company, Robert Nistico, additional Guarantor and each of the subsidiary guarantors from time-to-time party thereto (each a "Guarantor", and, collectively, the "Guarantors"), and with Timeless Funding LLC (the "Lender"). The Loan and Security Agreement provided a loan of $325,000 and $340,000, with the gross and interest amount of $172,250 and $173,400 respectively with the Lender (the "Credit Facility"). There was $65,861 and $311,713 respectively outstanding under this agreement as of June 30, 2025.

There were related party advances from our chief executive officer in the amount of approximately $0.4 million outstanding as of June 30, 2025 and approximately $0.4 million as of December 31, 2024.

In June 2025, the Company issued 1,000 shares of Preferred A Stock to Robert Nistico, CEO, a related party. Preferred A is super voting preferred, not convertible into common stock. Mr. Nistico is the sole holder of Preferred A.

**<u>Note 7 – Investment in Salt Tequila USA, LLC</u>**

The Company has a marketing and distribution agreement with SALT Tequila USA, LLC ("SALT") for the manufacturing of our Tequila product line in Mexico.

The Company has a 22.5% percentage ownership interest in SALT, this investment is carried at cost less impairment, the investment does not have a readily determinable fair value. The Company has the right to increase our ownership to 37.5%.

**<u>Note 8 –Leases</u>**

The Company has various operating lease agreements primarily related to real estate and office. The Company's real estate leases represent a majority of the lease liability. Lease payments are mainly fixed. Any variable lease payments, including utilities, common area maintenance are expensed during the period incurred. Variable lease costs were immaterial for the quarter ended June 30, 2025 and 2024. A majority of the real estate leases include options to extend the lease. Management reviews all options to extend at the inception of the lease and account for these options when they are reasonably certain of being exercised.

Operating lease expense is recognized on a straight-line basis over the lease term and is included in operating expense on the Company's condensed consolidated statement of operations and comprehensive loss. Operating lease cost was $184,136 and $163,590 during the period ended June 30, 2025 and 2024, respectively.

The following table sets for the maturities of our operating lease liabilities and reconciles the respective undiscounted payments to the operating lease liabilities in the consolidated balance sheet at June 30, 2025

---

| | |
|:---|:---|
| **Undiscounted Future Minimum Lease Payments** | **Operating Lease** |
| 2025 (six months remaining) | 160856 |
| 2026 | 52703 |
| 2027 | 2976 |
| &nbsp;&nbsp;&nbsp;Total | 216535 |
| Amount representing imputed interest | (6281) |
| Total operating lease liability | 210254 |
| &nbsp;&nbsp;&nbsp;Current portion of operating lease liability | 190224 |
| &nbsp;&nbsp;&nbsp;Operating lease liability, non-current | $20030 |

---

**Splash Beverage Group, Inc.**

 **Notes to the Condensed Consolidated Financial Statements**

**<u>Note 8 –Leases, continued</u>**

The table below presents lease-related terms and discount rates at June 30, 2025:

---

| | |
|:---|:---|
| Remaining term on leases | 1 to 21 months |
| Incremental borrowing rate | 5.0% To 9 |

---

**<u>Note 9 – Segment Reporting</u>**

The Company has two reportable operating segments: (1) the manufacture and distribution of non-alcoholic and alcoholic brand beverages, and (2) the e-commerce sale of beverages. These operating segments are managed separately and each segment's major customers have different characteristics. Segment Reporting is evaluated by our Chief Executive Officer and Chief Financial Officer.

Note: The Copa di Vino business is included in our Splash Beverage Group segment.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | 3 months ended | 3 months ended | 6 months ended | 6 months ended |
| **Revenue, net** | June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 |
| &nbsp;&nbsp;&nbsp;Splash Beverage |  | 1023405 | 379260 | 2223687 |
| &nbsp;&nbsp;&nbsp;E-Commerce |  | 23377 | 59012 | 363775 |
| **Net Revenue** |  | 1046782 | 438272 | 2587462 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | 3 months ended | 3 months ended | 6 months ended | 6 months ended |
| **Segment Operating loss:** | June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 |
| &nbsp;&nbsp;&nbsp;Splash Beverage | (1377146) | (3685962) | (3139259) | (6930901) |
| &nbsp;&nbsp;&nbsp;E-Commerce | (255444) | (4958) | (525871) | (10316) |
| **Total Contribution after marketing** | (1632590) | (3690920) | (3665130) | (6941217) |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | 3 months ended | 3 months ended | 6 months ended | 6 months ended |
| **Reconciliation of segment loss to corporate loss:** | June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 |
| &nbsp;&nbsp;&nbsp;Other income/expense | (0) | (407) | (1845) | (1902) |
| &nbsp;&nbsp;&nbsp;Amortization of debt discount | (674962) | (1013816) | (1653683) | (1900654) |
| &nbsp;&nbsp;&nbsp;Interest income and expense | (625047) | (621559) | (1262392) | (1153826) |
| &nbsp;&nbsp;&nbsp;Loss on Extinguishment of debt | (5560482) |  | (5560482) |  |
| **Loss from continuing operations** | (8493081) | (5326702) | (12143532) | (9997599) |

---

---

| | | |
|:---|:---|:---|
| **Total assets** | June 30, 2025 | December 31, 2024 |
| Splash Beverage Group | 22207726 | 2610207 |
| E-Commerce | 28162 | 148978 |
| Total assets | $22235889 | $2759185 |

---

**Splash Beverage Group, Inc.**

**Notes to the Condensed Consolidated Financial Statements**

**<u>Note 10 – Commitment and Contingencies</u>**

The Company is a party to assert claims and are subject to regulatory actions in the ordinary course of business. The results of such proceedings cannot be predicted with certainty, but the Company does not anticipate that the outcome, if any, arising out of any such matter will have a material adverse effect on its business, financial condition or results of operations.

On June 5, 2024, the Company received notification from the NYSE American LLC ("NYSE American") indicating that it is not in compliance with the NYSE American's continued listing standards under Section 1003(a)(iii) of the NYSE American Company Guide (the "Company Guide"), requiring a listed company to have stockholders' equity of $6 million or more if the listed company has reported losses from continuing operations and/or net losses in its five most recent fiscal years. As disclosed in the Company's Current Report on Form 8-K filed with the Securities and Exchange Commission on July 30, 2025, on July 28, 2025, the Company received two letters from the NYSE Regulation confirming that the Company has regained compliance with the continued listing standards of the NYSE American LLC ("NYSE American").

The licensing agreement between TapouT LLC and the Company was terminated in Q1 2024. The parties are engaged in active and constructive settlement discussions pursuant to the terms of the agreement's termination provisions. Based on the settlement discussions, the Company anticipates that any final settlement will not exceed the amounts already recorded in its legal reserve and accrued accounts payable.

**<u>Note 11 – Subsequent Events</u>**

In July 2025, the Company issued 150 shares of Series A-1 Preferred Stock in exchange for $150,000. The July issuance is convertible into 37,500 – 120,000 shares of common stock. Series A-1 shares are convertible into common stock, subject to shareholder approval. Investors of A-1 Shares also received 37,500 1-year A Warrants exercisable into common stock at 80% of 5-day VWAP, and 37,500 5-year B Warrants exercisable into common stock at $4.00. All outstanding A-1 shares (800) are convertible into 200,000 – 640,000 shares of common stock, subject to shareholder approval.

In August 2025, the Company entered into a 12% promissory note in the amount of $183,200. This loan has a maturity of May 2026 with the 1<sup>st</sup> payment in January 2026.

In August 2025, the Company entered into a 22% promissory note in the amount of $58,000. This loan has a maturity of May 2026 with the 1<sup>st</sup> payment in January 2026.

**ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS**

***Cautionary Statement Regarding Forward-Looking Statements***

*The information in this discussion may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements involve risks and uncertainties, including statements regarding our capital needs, business strategy and expectations. Any statements that are not of historical fact may be deemed to be forward-looking statements. These forward-looking statements involve substantial risks and uncertainties. In some cases you can identify forward-looking statements by terminology such as "may," "will," "should," "expect," "plan," "intend," "anticipate," "believe," "estimate," "predict," "potential," or "continue," the negative of the terms or other comparable terminology. Actual events or results may differ materially from the anticipated results or other expectations expressed in the forward-looking statements. In evaluating these statements, you should consider various factors, including the risks included from time to time in other reports or registration statements filed with the United States Securities and Exchange Commission. These factors may cause our actual results to differ materially from any forward-looking statements. The Company disclaims any obligation to publicly update these statements or disclose any difference between actual results and those reflected in these statements.*

*Unless the context otherwise requires, references in this Quarterly Report on Form 10-Q to "we," "us," "our," or the "Company" refer to Splash Beverage Group, Inc. and its subsidiaries.*

The following discussion and analysis should be read in conjunction with the condensed financial statements (unaudited) and notes to condensed financial statements (unaudited) filed herewith.

**Business Overview**

Splash Beverage Group, Inc. (the "Company" or "Splash") seeks to identify, acquire, and build early stage or under-valued beverage brands that have strong growth potential within its distribution system. Splash's distribution system is comprehensive in the US and is now expanding to select attractive international markets. Through its division Qplash, Splash's distribution reach includes e-commerce access to both business-to-business (B2B) and business-to-consumer (B2C) customers. Qplash markets well known beverage brands to customers throughout the US that prefer delivery direct to their office, facilities and or homes.

**Recent Developments** 

In May 2025, the Company issued 650 shares of Series A-1 Preferred Stock in exchange for approximately $650,000. Series A-1 shares are convertible into common stock, subject to shareholder approval, and further discussed in Note 5. Investors of A-1 Shares also received 162,500 1-year A Warrants exercisable into common stock at 80% of 5-day VWAP, and 162,500 5-year B Warrants exercisable into common stock at $4.00. The accounting treatment of this transaction is subject to further review and may be adjusted in the future.

In June 2025, the Company issued 1,000 shares of Preferred A Stock to Robert Nistico, CEO, a related party. Preferred A is super voting preferred, not convertible into common stock. Mr. Nistico is the sole holder of Preferred A, which is further discussed in Note 5.

In June 2025, the Company issued 126,710 shares of Series B Preferred Stock in exchange for approximately $12.7 million in previously outstanding convertible notes. The Series B shares are convertible into common stock, subject to shareholder approval and further discussed in Note 5. The accounting treatment of this transaction is subject to further review and may be adjusted in the future.

In June 2025, the Company acquired certain assets, including all contractual water rights to the aquifer located in Garabito, Puntarenas, Costa Rica. The Company issued 20,000 shares of Series C Preferred Stock as consideration, at an initial stated value of $1000 per share. Management determined that the transaction is an asset acquisition under ASC 805, as substantially all of the fair value is concentrated in a single identifiable asset—the water rights—and no substantive processes were acquired. The fair value of the acquired assets has been preliminarily estimated at $20 million and is subject to further evaluation and assessment. The Series C shares are convertible into common stock, subject to shareholder approval, and further discussed in Note 5.

**Results of Operations**

**The Three Months and Six Months Ended June 30, 2025 compared to Three Months and Six Months Ended June 30, 2024**

***Revenue***

 

For the three months ended June 30, 2025, the Company did not record any sales compared to revenues of approximately $1.1 million for the three months ended June 30, 2024. This was primarily due to a shortage of operating capital which limited our ability to maintain inventory and fulfil orders. We remain committed to resolving these constraints and resuming normal business activities in the upcoming quarter.

Revenue for the six months ended June 30, 2025 was $0.4 million compared to revenues of $2.6 million for the six months ended June 30, 2024. The $2.2 million decrease in sales is driven by decreases in both the e-commerce and beverage businesses.

***Cost of Goods Sold***

 

Cost of goods sold for the three months ended June 30, 2025 was less than $0.01 million compared to cost of goods sold for the three months ended June 30, 2024 of approximately $0.8 million. The decrease in cost of goods sold for the three-month period ended June 30, 2025 was primarily due to our decreased sales.

Cost of goods sold for the six months ended June 30, 2025 was $0.5 million compared to cost of goods sold for the six months ended June 30, 2024 of $2.2 million. The $1.7 million decrease in cost of goods sold was driven by decreased sales in both the e-commerce and beverage business.

***Operating Expenses***

 

Operating expenses for the three months ended June 30, 2025 were $1.7 million compared to $3.9 million for the three months ended June 30, 2024, a decrease of $2.2 million. The decrease in our operating expenses was primarily due to non-cash expenses, new staff, benefit cost, freight cost and Amazon selling fees.

Operating expenses for the six months ended June 30, 2025 were $3.6 million compared to $7.3 million for the six months ended June 30, 2024, a decrease of $3.7 million. The decrease in operating expenses was primarily due to non cash expenses, salary, marketing expense, freight cost and Amazon selling.

The net loss for the three months ended June 30, 2025 was $8.5 million as compared to a net loss of approximately $5.3 million for the three months ended June 30, 2024. The net loss for the six months ended June 30, 2025 was $12.2 million as compared to a net loss of approximately $10.0 million for the six months ended June 30, 2024. The increase in net loss is due to loss on extinguishment of debt and offset by lower operating expenses and the decrease in amortization of debt discount.

The Company did not meet its payroll obligations during the period from February to June 2025. As a result, employees were not paid for services rendered during that period. The unpaid wages have been fully accrued as liabilities in the accompanying financial statements.

***Net Other Income and Expense***

 

Interest expenses for the three months ended June 30, 2025 were $0.6 million and for the three months ended June 30, 2024. Interest expenses for the six months ended June 30, 2025 were $1.2 million and for the six months ended June 30, 2024.

Other income was $0 and $0.01 million for the three months ended June 30, 2025 and June 30, 2024, respectively.

Amortization of debt discount for the three months ended June 30, 2025 was approximately $0.7 million compared to $1.0 million for the three months ended June 30, 2024. Amortization of debt discount for the six months ended June 30, 2025 was approximately $1.6 million compared to $1.9 million for six months ended June 30, 2024.

**LIQUIDITY, GOING CONCERN CONSIDERATIONS AND CAPITAL RESOURCES** 

Liquidity is the ability of a company to generate funds to support its current and future operations, satisfy its obligations, and otherwise operate on an ongoing basis. Significant factors in the management of liquidity are funds generated by operations, levels of accounts receivable and accounts payable and capital expenditures.

We plan to fund our operations through third party and related party debt/advances, private placement of restricted securities and the issuance of stock in a subsequent offering until such a time as the business achieves profitability or a business combination may be achieved. However, there can be no assurance that we will be successful in raising additional capital or that such capital, if available, will be on terms that are favorable to us. Debt financing and equity financing, if available, may involve agreements that include covenants limiting or restricting our ability to take specific actions, such as incurring additional debt, making capital expenditures or declaring dividends. If we raise funds through collaborations, or other similar arrangements with third parties, we may have to relinquish valuable rights to our technologies, future revenue streams, research programs or product candidates or grant licenses on terms that may not be favorable to us and/or may reduce the value of our common stock. If we are unable to raise additional funds through equity or debt financings when needed, we may be required to delay, limit, reduce or terminate our product development or future commercialization efforts or grant rights to develop and market our product candidates even if we would otherwise prefer to develop and market such product candidates ourselves.

As such, we have concluded that such plans do not alleviate the substantial doubt about our ability to continue as a going concern for one year from the date the accompanying financial statements are issued. Historically, we have funded operations primarily through the issuance of equity and debt securities. There is substantial doubt about our ability to continue as a going concern.

As of June 30, 2025, the Company had total cash and cash equivalents of $17,213 as compared with $15,346 at December 31, 2024.

Net cash used for operating activities during the six months ended June 30, 2025 was $1.4 million as compared to the net cash used by operating activities for the three months ended June 30, 2024 of $3.7 million. The primary reasons for the change in net cash used are decreases in interest payable, inventory and accrued.

For the period ending June 30, 2025 and June 30, 2024, there were no capital asset transactions.

Net cash provided by financing activities during the six months ended June 30, 2025 was $1.4 million compared to $3.7 million provided from financing activities for the six months ended June 30, 2024. During the six months ended June 30, 2025, the Company received $1.7 million for convertible note, which was offset by repayments to debt holders of $0.3 million and shareholder advance in the amount of $0.2 million was exchanged to Series A-1 Preferred Stock.

**Capital Resources**

In June 2025, we exchanged approximately $12.67 million of outstanding promissory notes and accrued interest for 126,710 shares of Series B 12% Convertible Preferred Stock. This transaction reduced outstanding debt, lowered interest expense, and improved our stockholders' equity position. The Series B Preferred Stock accrues a 12% cumulative dividend and is convertible into common stock, subject to shareholder approval and an increase in authorized shares. This debt-to-equity conversion forms part of our broader plan to strengthen our balance sheet and regain compliance with NYSE American listing standards.

Based on our current operating plan, existing cash resources will not be sufficient to fund operations over the next 12 months. Our future capital needs will depend on numerous factors, including revenue growth, gross margin trends, operating expense levels, working capital requirements, and the timing and extent of capital expenditures. We are evaluating opportunities to raise additional capital through equity or debt financings and may seek further debt restructurings to improve liquidity and reduce financing costs.

There can be no assurance that these plans will be successful. If we are unable to obtain adequate financing or generate positive cash flow from operations, we may need to further reduce operating expenses, curtail business development activities, sell assets, or pursue other strategic alternatives.

**CONTRACTUAL OBLIGATIONS**

There have been no material changes in our contractual obligations from the information disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

**Off-Balance Sheet Arrangements**

The Company does not have any off-balance sheet arrangements (as that term is defined in Item 303 of Regulation S-K) that are reasonably likely to have a current or future material effect on our financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources.

**Critical Accounting Estimates**

The preparation of our consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses, as well as the disclosure of contingent assets and liabilities. Management bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results could differ from those estimates.

***Revenue***

 ****

The Company faces significant judgment in revenue recognition due to the complexities of the beverage industry's competitive landscape and diverse distribution channels. Determining the timing of revenue recognition involves assessing factors such as control transfer, returns, allowances, trade promotions, and distributor sell-through data. Historical analysis, market trends assessment, and contractual term evaluations inform revenue recognition judgments. However, inherent uncertainties persist, underscoring the critical nature of revenue recognition as it significantly impacts financial statements and performance evaluation.

***Allowance for Doubtful Accounts***

 ****

The allowance for doubtful accounts is established based on historical experience, current economic conditions, and specific customer collection issues. Management evaluates the collectability of accounts receivable on an ongoing basis and adjusts the allowance as necessary. Changes in economic conditions or customer creditworthiness could result in adjustments to the allowance for doubtful accounts, impacting our reported financial results.

***Inventory Valuation***

 ****

We value inventory at the lower of cost or net realizable value. Estimating the net realizable value of inventory involves significant judgment, particularly when market conditions change rapidly or when excess or obsolete inventory exists. Management regularly assesses inventory quantities on hand, future demand forecasts, and market conditions to determine whether write-downs to inventory are necessary.

***Fair Value Measurements***

 ****

We measure certain financial assets and liabilities at fair value on a recurring basis. Fair value measurements involve significant judgment and estimation, particularly when observable inputs are limited or not available. Management utilizes valuation techniques such as discounted cash flow models, market comparable, and third-party appraisals to determine fair values.

**ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK**

Not required for Smaller Reporting Companies.

**ITEM 4. CONTROLS AND PROCEDURES**

***Evaluation of Disclosure Controls and Procedures***

Our management, with the participation of the principal executive and principal financial officers, evaluated the effectiveness of our disclosure controls and procedures, as defined in Rules 13a – 15(e) and 15d – 15(e) under the Securities Exchange Act of 1934, as amended, or Exchange Act, as of the end of the period covered by this Quarterly Report on Form 10-Q.

Our Chief Financial Officer is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is defined in Rules 13a-15(f) and 15d-15(f) promulgated under the Exchange Act as a process designed by, or under the supervision of, our principal executive and principal financial officers, or persons performing similar functions, and effected by our Board, senior management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. GAAP.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, 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. We continue to review our internal control over financial reporting and may from time to time make changes aimed at enhancing their effectiveness and to ensure that our systems evolve with our business.

Our disclosure controls and procedures are designed to provide reasonable, not absolute, assurance that the objectives of our disclosure control system are met. Because of inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues, if any, within a company have been detected.

Under the supervision and with the participation of management, including the Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in "Internal Control — Integrated Framework (2013)" issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on that evaluation, our Chief Executive Officer and our Chief Financial Officer concluded that, because of certain material weaknesses in our internal controls over financial reporting, our disclosure controls and procedures were not effective as of June 30, 2025. The material weaknesses relate to a lack of segregation of duties between accounting and other functions and the absence of sufficient depth of in-house accounting personnel with the ability to properly account for complex transactions.

Notwithstanding the control deficiencies described in this section, we have performed additional analyses and other procedures to enable management to conclude that our consolidated financial statements included in this Quarterly Report on Form 10-Q fairly present, in all material respects, our financial condition and results of operations as of and for the six months ended June 30, 2025.

**Limitations on Effectiveness of Controls and Procedures**

In designing and evaluating the disclosure controls and procedures and internal control over financial reporting, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures and internal control over financial reporting must reflect the fact that there are resource constraints and that management is required to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.

**Changes in Internal Control Over Financial Reporting** 

Except with respect to the above, during the quarter ended June 30, 2025, there were no additional changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

**PART II – OTHER INFORMATION**

**ITEM 1. LEGAL PROCEEDINGS.**

None.

**ITEM 1A. RISK FACTORS**

The Company has included in Item 1A of Part 1 of its Annual Report on Form 10-K for the year ended December 31, 2024 ("Form 10-K"), a description of certain risks and uncertainties that could affect the Company's business, future performance or financial condition (the "Risk Factors"). There have been no material changes to the risk factors we previously disclosed in our Form 10-K filed with the SEC, except as described below. Our operations could also be affected by additional factors that are not presently known to us or by factors that we currently consider immaterial to our business.

**ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS**

The Company granted 15,000 options in March to its new CFO under the 2020 plan

In May 2025, the Company issued 650 shares of Series A-1 Preferred Stock in exchange for approximately $650,000. Series A-1 shares are convertible into common stock, subject to shareholder approval, and further discussed in Note 5. Investors of A-1 Shares also received 162,500 1-year A Warrants exercisable into common stock at 80% of 5-day VWAP, and 162,500 5-year B Warrants exercisable into common stock at $4.00.

In June 2025, the Company issued 1,000 shares of Preferred A Stock. Preferred A is super voting preferred, not convertible into common stock, and further discussed in Note 5.

In June 2025, the Company issued 126,710 shares of Series B Preferred Stock in exchange for approximately $12.7 million in previously outstanding convertible notes. The Series B shares are convertible into common stock, subject to shareholder approval and further discussed in Note 5.

In June 2025, the Company acquired certain assets, including all contractual water rights to the aquifer located in Garabito, Puntarenas, Costa Rica. The Company issued 20,000 shares of Series C Preferred Stock as consideration. Management determined that the transaction is an asset acquisition under ASC 805, as substantially all of the fair value is concentrated in a single identifiable asset—the water rights—and no substantive processes were acquired. The acquisition of the water rights was recorded at a cost of $20 million, which is the fair value of the Series C preferred shares issued as consideration for the acquisition of the water rights.

The Series C shares are convertible into common stock, subject to shareholder approval, and further discussed in Note 5.

Securities issued under this section are exempted from registration. Exemption from securities registration was afforded by Section 4(a)(2) of the Securities Act of 1933 (as defined below), and/or Rule 506(b) of Regulation D ("Regulation D") as promulgated by the United States Securities and Exchange Commission under the Securities Act.

**ITEM 3. DEFAULTS UPON SENIOR SECURITIES**

None.

**ITEM 4. MINE SAFETY DISCLOSURES**

No disclosure required.

**ITEM 5. OTHER INFORMATION**

**<u>Subsequent Events</u>**

***Reinstatement of Continued Listing Compliance***

 ****

As disclosed in the Company's Current Report on Form 8-K filed with the Securities and Exchange Commission (the "SEC") on July 30, 2025, on July 28, 2025, the Company received two letters from NYSE Regulation confirming that the Company has regained compliance with the continued listing standards of NYSE American LLC (the "Exchange").

The first letter confirmed that the Company is now in compliance with all applicable continued listing standards set forth in Part 10 of the NYSE American Company Guide. Specifically, the Company resolved the previously identified deficiencies under Sections 1003(a)(i), (ii), and (iii), as initially referenced in the Exchange's notices dated October 6, 2023, December 20, 2023, and June 5, 2024. As a result, the ".BC" indicator was removed, and the Company was removed from the Exchange's list of noncompliant issuers as of the opening of trading on July 29, 2025.

The second letter confirmed that the Company had filed its previously delayed Annual Report on Form 10-K for the fiscal year ended December 31, 2024, and Quarterly Report on Form 10-Q for the quarter ended March 31, 2025, on July 11, 2025. Accordingly, the Company regained compliance with Section 1007 of the NYSE American Company Guide, the ".LF" indicator was removed from the Company's NYSE profile, and the Company was removed from the Exchange's list of late filers.

**Delisting and Deregistration of Public Warrants**

As previously disclosed in the Company's Current Report on Form 8-K filed with the SEC on July 29, 2025, on July 23, 2025, the Company received notice from NYSE Regulation that it had determined to commence delisting proceedings with respect to the Company's publicly traded warrants (the "Public Warrants") to purchase common stock at an exercise price of $1.84 per share, which were listed on NYSE American under the symbol SBEV-WT. Trading in the Public Warrants was suspended immediately on July 23, 2025. The NYSE Regulation's determination to delist was based on Section 1001 of the NYSE American Company Guide due to the low trading price of the Public Warrants. The Company did not appeal this determination.

On August 5, 2025, NYSE Regulation filed a Form 25 with the SEC to formally delist and deregister the Public Warrants under Section 12(b) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). The delisting is expected to become effective on August 15, 2025, ten calendar days after the filing date. The deregistration of the Public Warrants under Section 12(b) of the Exchange Act will become effective 90 days after the filing, unless the SEC shortens the period.

The delisting and deregistration of the Public Warrants do not affect the continued listing of the Company's common stock on NYSE American under the symbol SBEV, nor do they impact the Company's business operations or ongoing reporting obligations under the Exchange Act.

**Rule 10b5-1 Trading Arrangement**

During the six months ended June 30, 2025, no director or officer of the Company adopted or terminated a "Rule 10b5-1 trading arrangement" or "non-Rule 10b5-1 trading arrangement," as each term is defined in Item 408(a) of Regulation S-K.

**ITEM 6. EXHIBITS**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Exhibits required by Item 601 of Regulation S-K.

---

| | |
|:---|:---|
| **Exhibits** | **Description** |
| 3.1 | [<u>Certificate of Designation of Series A Preferred Stock (incorporated by reference herein to Exhibit 3.1 filed with Form 8-K filed with the SEC on June 13, 2025)</u>](http://www.sec.gov/Archives/edgar/data/1553788/000173112225000876/e6643_ex3-1.htm) |
| 3.2 | [<u>Certificate of Designations, Preferences Rights and Limitations of the Series A-1 Convertible Redeemable Preferred Stock (incorporated by reference herein to Exhibit 3.1 filed with Form 8-K filed with the SEC on June 26, 2025)</u>](http://www.sec.gov/Archives/edgar/data/1553788/000173112225000910/e6672_ex3-1.htm) |
|  | [<u>Certificate of Designations, Preferences Rights and Limitations of the Series B Convertible Redeemable Preferred Stock (incorporated by reference herein to Exhibit 3.2 filed with Form 8-K filed with the SEC on June 26, 2025)</u>](http://www.sec.gov/Archives/edgar/data/1553788/000173112225000910/e6672_ex3-2.htm) |
| 3.3 | [Certificate of Designations, Preferences Rights and Limitations of the Series C Convertible Preferred Stock (incorporated by reference herein to Exhibit 3.3 filed with Form 8-K filed with the SEC on June 26, 2025)](http://www.sec.gov/Archives/edgar/data/1553788/000173112225000910/e6672_ex3-3.htm) |
| 10.1 | [Subscription and Investment Representation Agreement, dated June 10, 2025, Between Splash Beverage Group, Inc., and Robert Nistico (incorporated herein by reference to Exhibit 10.1 filed with Form 8-K filed with the SEC on June 13, 2025)](http://www.sec.gov/Archives/edgar/data/1553788/000173112225000876/e6643_ex10-1.htm) |
| 10.2 | [Form of Securities Purchase Agreement (incorporated herein by reference to Exhibit 10.1 filed with Form 8-K filed with the SEC on June 26, 2025)](http://www.sec.gov/Archives/edgar/data/1553788/000173112225000910/e6672_ex10-1.htm) |
| 10.3 | [Form of Securities Exchange Letter Agreement\*\*\* (incorporated herein by reference to Exhibit 10.2 filed with Form 8-K filed with the SEC on June 26, 2025)](http://www.sec.gov/Archives/edgar/data/1553788/000173112225000910/e6672_ex10-2.htm) |
| 10.4 | [Form of Registration Rights Agreement\*\*\* (incorporated herein by reference to Exhibit 10.3 filed with Form 8-K filed with the SEC on June 26, 2025)](http://www.sec.gov/Archives/edgar/data/1553788/000173112225000910/e6672_ex10-3.htm) |
| 10.5 | [Form of Side Letter Agreement (incorporated herein by reference to Exhibit 10.4 filed with Form 8-K filed with the SEC on June 26, 2025)](http://www.sec.gov/Archives/edgar/data/1553788/000173112225000910/e6672_ex10-4.htm) |
| 10.6 | [Acquisition Agreement\*\*\* (incorporated herein by reference to Exhibit 10.5 filed with Form 8-K filed with the SEC on June 26, 2025)](http://www.sec.gov/Archives/edgar/data/1553788/000173112225000910/e6672_ex10-5.htm) |
|  | [Form of Warrant (incorporated by reference herein to Exhibit 4.1 filed with Form 8-K filed with the SEC on October 6, 2023)](http://www.sec.gov/Archives/edgar/data/1553788/000173112223001801/e5105_ex4-1.htm) |
| 31.1 | [Certification of CEO and Principal Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a)\*](e6781_ex31-1.htm) |
| 31.2 | [Certification of CFO and Principal Financial and Accounting Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a)\*](e6781_ex31-2.htm) |
| 32.1 | [Certification of CEO and Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 - Filed herewith electronically\*\*](e6781_ex32-1.htm) |
| 32.2 | [Certification of CFO and Principal Financial and Accounting Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 - Filed herewith electronically\*\*](e6781_ex32-2.htm) |
| 101 | XBRL Exhibits |

---

\* Filed herewith

\*\* Furnished herewith

\*\*\* Certain schedules, appendices and exhibits to this agreement have been omitted in accordance with Item 601(b)(2) of Regulation S-K. A copy of any omitted schedule and/or exhibit will be furnished supplementally to the Securities and Exchange Commission staff upon request.

**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.

---

| | | |
|:---|:---|:---|
|  | **SPLASH BEVERAGE GROUP, INC.** | **SPLASH BEVERAGE GROUP, INC.** |
| Date: August 14, 2025 | By: | */s/ Robert Nistico* |
|  |  | Robert Nistico, Chairman and CEO |
|  |  | (Principal Executive Officer) |
| Date: August 14, 2025 | By: | */s/ William Devereux* |
|  |  | William Devereux, CFO |
|  |  | (Principal Accounting Officer and Principal Financial Officer) |

---

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION OF CHIEF EXECUTIVE OFFICER**

**PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, Robert Nistico, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this quarterly report on Form 10-Q of Splash Beverage Group Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in the Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant is made known to us by others within the registrant, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| |
|:---|
| Date: August 14, 2025 |
| */s/ Robert Nistico* |
| Robert Nistico |
| Chief Executive Officer |
| (Principal Executive Officer) |

---

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION OF CHIEF FINANCIAL OFFICER**

**PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, William Devereux, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this quarterly report on Form 10-Q of Splash Beverage Group Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in the Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant is made known to us by others within the registrant, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| |
|:---|
| Date: August 14, 2025 |
| */s/ William Devereux* |
| William Devereux |
| Chief Financial Officer |
| (Principal Accounting Officer and Principal Financial Officer) |

---

## Exhibit 32.1

**Exhibit 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**

In connection with the Form 10-Q of Splash Beverage Group Inc., a company duly formed under the laws of Nevada (the "Company"), for the quarter ended June 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), Robert Nistico, President (Chief Executive Officer) of the Company, hereby certifies, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, to the best of his knowledge, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| | |
|:---|:---|
| Date: August 14, 2025 | */s/ Robert Nistico* |
|  | Robert Nistico, Chief Executive Officer<br> (Principal Executive Officer) |

---

This certification accompanies this Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

## Exhibit 32.2

**Exhibit 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**

In connection with the Form 10-Q of Splash Beverage Group, Inc., a company duly formed under the laws of Nevada (the "Company"), for the quarter ended June 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), William Devereux, Chief Financial Officer of the Company, hereby certifies, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, to the best of her knowledge, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| | |
|:---|:---|
| Date: August 14, 2025 | */s/ William Devereux* |
|  | William Devereux<br> Chief Financial Officer<br> (Principal Accounting Officer and Principal Financial Officer) |

---

This certification accompanies this Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.