# EDGAR Filing Document

**Accession Number:** 0001174891
**File Stem:** 0001493152-26-022993
**Filing Date:** 2026-5
**Character Count:** 93423
**Document Hash:** c74dcbe569ddf08f7fdedcea3724d507
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001493152-26-022993.hdr.sgml**: 20260514

**ACCESSION NUMBER**: 0001493152-26-022993

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 43

**CONFORMED PERIOD OF REPORT**: 20260331

**FILED AS OF DATE**: 20260514

**DATE AS OF CHANGE**: 20260514

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CalEthos, Inc.
- **CENTRAL INDEX KEY:** 0001174891
- **STANDARD INDUSTRIAL CLASSIFICATION:** REAL ESTATE INVESTMENT TRUSTS [6798]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 000000000
- **STATE OF INCORPORATION:** NV
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-50331
- **FILM NUMBER:** 26978078

**BUSINESS ADDRESS:**
- **STREET 1:** THREE SUGAR CREEK CENTER
- **STREET 2:** SUITE 100
- **CITY:** SUGAR LAND
- **STATE:** TX
- **ZIP:** 77478
- **BUSINESS PHONE:** 713-929-3863

**MAIL ADDRESS:**
- **STREET 1:** THREE SUGAR CREEK CENTER
- **STREET 2:** SUITE 100
- **CITY:** SUGAR LAND
- **STATE:** TX
- **ZIP:** 77478

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** RealSource Residential, Inc
- **DATE OF NAME CHANGE:** 20130814

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** UPSTREAM BIOSCIENCES INC.
- **DATE OF NAME CHANGE:** 20090422

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** FORCE ENERGY CORP.
- **DATE OF NAME CHANGE:** 20090415

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

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-Q**

(Mark One)

---

| | |
|:---|:---|
| **☒** | **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934** |
|  | **For the quarterly period ended March 31, 2026** |
| **☐** | **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. 000-50331**

**CalEthos, Inc.**

(Exact name of registrant as specified in its charter)

---

| | |
|:---|:---|
| **Nevada** | **98-0371433** |
| (State or other jurisdiction<br> of incorporation or organization) | (I.R.S. Employer<br> Identification No.) |
| **11753 Willard Avenue**<br> **Tustin, California** | **92782** |
| (Address of Principal Executive Offices) | (Zip Code) |

---

(714) 352-5315

(Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act: None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

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

☐ Large accelerated filer ☐ Accelerated filer <br> ☒ Non-accelerated filer ☒ Smaller reporting company <br> ☐ Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ☐ No ☒

As of May 15, 2026, there were 25,730,540 outstanding shares of the registrant's common stock, par value $0.001 per share.

**TABLE OF CONTENTS**

---

| | | |
|:---|:---|:---|
|  |  | **PAGE** |
| [Cautionary Note Regarding Forward Looking Statements](#Aa_001) | [Cautionary Note Regarding Forward Looking Statements](#Aa_001) | ii |
| **PART I** | [FINANCIAL INFORMATION](#Aa_002) |  |
| Item 1. | [Financial Statements (unaudited)](#Aa_003) | 1 |
|  | [Condensed Consolidated Balance Sheets as of March 31, 2026 (unaudited) and December 31, 2025](#Aa_004) | 1 |
|  | [Condensed Consolidated Statements of Operations for the three-month periods ended March 31, 2026 and 2025 (unaudited)](#Aa_005) | 2 |
|  | [Condensed Consolidated Statements of Changes in Stockholders' Deficit for the three-month periods ended March 31, 2026 and 2025 (unaudited).](#Aa_006) | 3 |
|  | [Condensed Consolidated Statements of Cash Flows for the three-month periods ended March 31, 2026 and 2025 (unaudited)](#Aa_007) | 4 |
|  | [Notes to the Condensed Consolidated Financial Statements (Unaudited)](#Aa_008) | 5 |
| Item 2. | [Management's Discussion and Analysis of Financial Condition and Results of Operations](#Aa_009) | 13 |
| Item 3. | [Quantitative and Qualitative Disclosures about Market Risk](#Aa_010) | 18 |
| Item 4. | [Controls and Procedures](#Aa_011) | 18 |
| **PART II** | [OTHER INFORMATION](#Aa_012) |  |
| Item 1. | [Legal Proceedings](#Aa_013) | 19 |
| Item 1A. | [Risk Factors](#Aa_014) | 19 |
| Item 2. | [Unregistered Sales of Equity Securities and Use of Proceeds](#Aa_015) | 19 |
| Item 3. | [Default Upon Senior Securities](#Aa_016) | 19 |
| Item 4. | [Mine Safety Disclosures](#Aa_017) | 19 |
| Item 5. | [Other Information](#Aa_018) | 19 |
| Item 6. | [Exhibits](#Aa_019) | 20 |
|  | [Signatures](#Aa_020) | 21 |

---

i

**CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS**

Certain information set forth in this Quarterly Report on Form 10-Q, including in Item 2, "Management's Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere herein, with respect to our financial condition, results of operations and business that are not historical facts are "forward-looking statements". Forward-looking statements can be identified by the use of forward-looking terminology, such as "anticipate", "believe", "expect", "plan", "intend", "seek", "estimate", "project", "could", "may" or the negative thereof or other variations thereon, or by discussions of strategy that involve risks and uncertainties. Management wishes to caution the reader of the forward-looking statements that any such statements that are contained in this report reflect our current beliefs with respect to future events and involve known and unknown risks, uncertainties and other factors, including, but not limited to, economic, competitive, regulatory, technological, key employees, and general business factors affecting our operations, markets, growth, services, products and other factors, some of which are described in this report and some of which are discussed in our other filings with the Securities and Exchange Commission. These forward-looking statements are only estimates or predictions. No assurances can be given regarding the achievement of future results, as actual results may differ materially as a result of risks facing our company, and actual events may differ from the assumptions underlying the statements that have been made regarding anticipated events.

Important factors to consider in evaluating any forward-looking statements include:

● our ability to finance and complete the design and construction of our proposed data center operations;

● our ability to implement our business plan;

● our ability to attract key personnel;

● our ability to operate profitably;

● our ability to efficiently and effectively finance our operations;

● inability to achieve future sales levels or other operating results;

● inability to raise additional financing for working capital;

● inability to efficiently manage our operations;

● the inability of management to effectively implement our strategies and business plans;

● the unavailability of funds for capital expenditures and/or general working capital;

● the fact that our accounting policies and methods are fundamental to how we report our financial condition and results of operations, and they may require management to make estimates about matters that are inherently uncertain;

● deterioration in general or regional economic conditions;

● changes in U.S. GAAP or in the legal, regulatory and legislative environments in the markets in which we operate;

● adverse state or federal legislation or regulation that increases the costs of compliance, or adverse findings by a regulator with respect to existing operations;

These risk factors should be considered in connection with any subsequent written or oral forward-looking statements that we or persons acting on our behalf may issue. All written and oral forward-looking statements made in connection with this report that are attributable to our company or persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. Given these uncertainties, we caution investors not to unduly rely on our forward-looking statements. We do not undertake any obligation to review or confirm analysts' expectations or estimates or to release publicly any revisions to any forward-looking statements to reflect events or circumstances after the date of this report or to reflect the occurrence of unanticipated events, except as required by applicable law or regulation.

Notwithstanding the above, Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), expressly state that the safe harbor for forward-looking statements does not apply to companies that issue penny stock. If, as now, we are considered to be an issuer of penny stock, the safe harbor for forward-looking statements may not apply to us at certain times.

Throughout this report, unless otherwise designated, the terms "we," "us," "our," "the Company" and "our company" refer to CalEthos, Inc., a Nevada corporation, and its subsidiaries. All amounts are in U.S. Dollars, unless otherwise indicated.

ii

**PART I - FINANCIAL INFORMATION**

**Item 1: Financial Statements**

**CalEthos, Inc.**

**Condensed Consolidated Balance Sheets**

**As of**

---

| | | |
|:---|:---|:---|
|  | **March 31, 2026** | **December 31, 2025** |
|  | (Unaudited) | |
| **Assets** |  |  |
| Current assets |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $63000 | $287000 |
| &nbsp;&nbsp;&nbsp;Prepaid and other current expenses | 3000 | 8000 |
| &nbsp;&nbsp;&nbsp;Total assets | $66000 | $295000 |
| Liabilities and stockholders' deficit |  |  |
| Current liabilities |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | $886000 | $775000 |
| &nbsp;&nbsp;&nbsp;Notes payable – related party, net | 874000 | 739000 |
| &nbsp;&nbsp;&nbsp;Convertible debentures, net | 1594000 | 1581000 |
| Total liabilities | 3354000 | 3095000 |
| Stockholders' deficit |  |  |
| &nbsp;&nbsp;&nbsp;Common stock par value $0.001: 100,000,000 shares authorized; 25,730,540 and 25,730,540 shares issued and outstanding | 26000 | 26000 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 35865000 | 35543000 |
| &nbsp;&nbsp;&nbsp;Stock subscription receivable | (1000) | (1000) |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (39178000) | (38368000) |
| Total stockholders' deficit | (3288000) | (2800000) |
| Total liabilities and stockholders' deficit | $66000 | $295000 |

---

See the accompanying notes to these unaudited condensed consolidated financial statements.

**CalEthos, Inc.**

**Condensed Consolidated Statements of Operations**

**(Unaudited)**

**For the Three Months Ended March 31,**

---

| | | |
|:---|:---|:---|
|  | 2026 | 2025 |
| **Revenues** | $- | $- |
| **Operating Expenses** |  |  |
| Professional fees | 106000 | 96000 |
| Equity-based compensation | 322000 | 42000 |
| General and administrative expenses | 1000 | 1000 |
| Payroll and related expense | 167000 | 81000 |
| Total operating expenses | 596000 | 220000 |
| **Loss from operations** | (596000) | (220000) |
| **Other income (expenses)** |  |  |
| Interest income | 1000 | 1000 |
| Financing costs | (54000) | (22000) |
| Financing costs – related party | (161000) | - |
| Total other expenses | (214000) | (21000) |
| Loss before provision for income taxes | (810000) | (241000) |
| Provision for income taxes | - | - |
| Net loss | $(810000) | $(241000) |
| Net loss per share - Basic and Diluted | $(0.03) | $(0.01) |
| Weighted Average common shares outstanding - Basic and Diluted | 25730540 | 25730540 |

---

See the accompanying notes to these unaudited condensed consolidated financial statements.

**CalEthos, Inc.**

**Condensed Consolidated Statements of Stockholders' Deficit (Unaudited)**

**For the Three Months Ended March 31, 2026**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | | |
|  | **Shares** | **Amount** | **Additional Paid-in**<br>**Capital** | **Stock Subscription**<br>**Receivable** | **Accumulated**<br>**Deficit** | **Total Stockholders'**<br>**deficit** |
| Balance December 31, 2025 | 25730540 | $26000 | $35543000 | $(1000) | $(38368000) | $(2800000) |
| Equity-based compensation - signing bonus |  |  | 260000 |  |  | 260000 |
| Equity-based compensation expense |  |  | 62000 |  |  | 62000 |
| Net loss | - | - | - | - | (810000) | (810000) |
| Balance March 31, 2026 | 25730540 | $26000 | $35865000 | $(1000) | $(39178000) | $(3288000) |

---

**CalEthos, Inc.**

**Condensed Consolidated Statements of Stockholders' Equity (Unaudited)**

**For the Three Months Ended March 31, 2025**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | | | |
|  | **Shares** | **Amount** | **Additional Paid-in**<br>**Capital** | **Stock Subscription**<br>**Receivable** | **Other Comprehensive**<br>**Income** | **Accumulated**<br>**Deficit** | **Total Stockholders'**<br>**equity** |
| Balance December 31, 2024 | 25730540 | $26000 | $36153000 | $(1000) | $9000 | $(31870000) | $4317000 |
| Forfeiture of stock options |  |  | (1073000) |  |  |  | (1073000) |
| Equity-based compensation |  |  | 467000 |  |  |  | 467000 |
| Net loss | - | - | - | - | - | (241000) | (241000) |
| Balance March 31, 2025 | 25730540 | $26000 | $35547000 | $(1000) | $9000 | $(32111000) | $3470000 |

---

See the accompanying notes to these unaudited condensed consolidated financial statements.

**CalEthos, Inc.**

**Condensed Consolidated Statements of Cashflows**

**(Unaudited)**

**For the Three Months Ended March 31,**

---

| | | |
|:---|:---|:---|
|  | **2026** | **2025** |
| Cash Flows From Operating Activities |  |  |
| Net loss | $(810000) | $(241000) |
| Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;Amortization of note payable discounts – related party | 135000 |  |
| &nbsp;&nbsp;&nbsp;Amortization of debt issuance cost | 13000 | 12000 |
| &nbsp;&nbsp;&nbsp;Fair value of equity-based compensation | 322000 | 42000 |
| Changes in operating assets and liabilities |  |  |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 5000 |  |
| &nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | 111000 | 42000 |
| Net cash used in operating activities | (224000) | (145000) |
| Cash Flows From Investing Activities |  |  |
| Data center campus development cost | - | (278000) |
| Net cash used in investing activities | - | (278000) |
| Cash Flows From Financing Activities |  |  |
| Cash proceeds from issuance of convertible debentures |  | 225000 |
| Cost for issuance of convertible debentures | - | (10000) |
| Net cash provided by financing activities | - | 215000 |
| Net decrease in cash and cash equivalents | (224000) | (208000) |
| Cash and cash equivalents, beginning of period | 287000 | 286000 |
| Cash and cash equivalents, end of period | $63000 | $78000 |
| Supplemental disclosure of cash flow information: |  |  |
| &nbsp;&nbsp;&nbsp;Cash paid for interest | $- | $100000 |
| &nbsp;&nbsp;&nbsp;Cash paid for income taxes | $- | $- |
| Non-cash investing and financing activities |  |  |
| &nbsp;&nbsp;&nbsp;Capitalized interest – project development cost | $- | $27000 |
| &nbsp;&nbsp;&nbsp;Accrued expenses – project development cost | $- | $24000 |
| &nbsp;&nbsp;&nbsp;Equity-based compensation capitalized | $- | $425000 |
| &nbsp;&nbsp;&nbsp;Reversal of equity-based compensation expensed | $- | $(1073000) |

---

See the accompanying notes to these unaudited condensed consolidated financial statements.

**CalEthos, Inc.**

**Condensed** **Consolidated Financial Statements (Unaudited)**

**For the Three Months Ended March 31, 2026 and 2025**

Note 1 – Organization and Accounting Policies

CalEthos, Inc. (the "Company" or "we") was incorporated on March 20, 2002 under the laws of the State of Nevada.

In July 2022, the Company's board of directors resolved to restructure the business of the Company to focus exclusively on the development of a large-scale data center campus, initially in Imperial County, California. In addition, the Company would consider the acquisition of assets or all or part of other companies operating in the clean energy or data center infrastructure industries or opportunities to invest in, or joint venture with, other more-established companies already in the industry that would add value to the Company's business strategy.

After optioning parcels of land in Imperial County and working with the Imperial County planning department and other local regulatory agencies in seeking zoning changes and other required regulatory approvals required for the Company's proposed data center campus, it became evident by May 2025 that the Company's timelines for the receipt of such approvals would not be met. Key factors driving the delay included the need for additional environmental studies, unresolved community concerns, and delays in receiving several outstanding government approvals. As a result, the Company elected not to renew its purchase option on a 315-acre parcel of land in Imperial County when it expired in July 2025 and to shift its development efforts to other locations in which the regulatory environment for data center development and the purchase of available power may be more favorable and the timelines in which the Company may receive all required regulatory approvals may be shorter.

In May 2025, the Company formed TerraVolt Infrastructure Inc. ("TerraVolt"), a wholly-owned subsidiary established to meet the demand for sustainable, baseload, powered land and infrastructure solutions for large-scale data center development and end users. TerraVolt's proposed solution is an Physical Infrastructure-as-a-Service (PIaaS) Platform that will integrate a portfolio of grid and behind-the-meter power with construction-ready data center building sites that include utilities and fiber connectivity. TerraVolt plans to provide this turnkey solution to hyperscalers, colocation providers, and data center developers seeking to deploy new capacity faster than with traditional power generation and transmission.

The Company is currently focusing on properties in states in which onsite power production utilizing natural gas turbines and reciprocating engines are allowed and in which the Company can acquire access to natural gas pipeline and capacity for delivery within a reasonable timeframe.

In April 2026, the Company entered into a natural gas supply agreement (the "Supply Agreement") with a top tier natural gas marketing company ("Fuel Supplier") pursuant to which the Fuel Supplier made a firm commitment to provide the Company with 55,000 MMBTU per day of natural gas for TerraVolt's planned behind-the-meter onsite power plant to be located on.TerraVolt's master-planned data center campus development to be located in Southeast Idaho on the Northwest Natural Gas Pipeline. Pursuant to the Supply Agreement, in. May 2026, the Company paid to the Fuel Supplier a natural gas reservation fee in the amount of $3,832,500. Also the Company is required to deliver, by June 15, 2026, to Fuel Supplier a letter of credit in the maximum drawable amount of $6,000,000 to secure the Company's obligations under the agreement. The Supply Agreement also provides for comprehensive fuel management service**s** provided by the Fuel Supplier, which will allow TerraVolt to better manage customer needs and power plant fluctuations to ensure maximum cost-effectiveness and operational reliability as data center buildings are completed and commence operation.

Also, In April 2026, the Company has also reached a preliminary agreement for a joint venture with a landowner for the development of the Company's initial master-planned data center campus. However, there can be no assurance that the Company will be able to successfully negotiate or enter into a definitive joint venture agreement for such proposed campus.

*Basis of Presentation*

The accompanying unaudited condensed consolidated financial statements and notes thereto are unaudited. The unaudited condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") and pursuant to the rules and regulations of the Securities and Exchange Commission (the "SEC"). Certain information and note disclosures normally included in the Company's annual financial statements have been condensed or omitted. The December 31, 2025 condensed consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required by GAAP. These interim unaudited condensed consolidated financial statements, in the opinion of management, reflect all normal recurring adjustments necessary for a fair presentation of the financial position, results of operations and cash flows for the three-month periods ended March 31, 2026 and 2025. The results for the three months ended March 31, 2026 are not necessarily indicative of the results to be expected for the full year ending December 31, 2026 or for any future period.

These unaudited condensed consolidated financial statements should be read in conjunction with the Company's audited consolidated financial statements and the notes thereto for the year ended December 31, 2025, included in the Company's annual report on Form 10-K filed with the SEC on March 31, 2026.

*Principles of Consolidation*

The unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiary from the formation date. All material intercompany transactions and balances have been eliminated in consolidation.

*Going Concern and Liquidity*

The Company incurred a net loss of approximately $810,000 for the three months ended March 31, 2026, had an accumulated deficit of approximately $39,178,000 as of March 31, 2026, and has not generated recurring revenue from operations. The Company has financed its activities principally through debt and equity financing and shareholder contributions. Management expects to incur additional losses and cash outflows in the foreseeable future in connection with its operating activities. These conditions raise substantial doubt about the Company's ability to continue as a going concern for one year from the issuance of these unaudited condensed consolidated financial statements.

The Company's unaudited condensed consolidated financial statements have been presented on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.

The Company is subject to a number of risks similar to those of other similar stage companies, including dependence on key individuals; successful development, marketing and branding of services; the uncertainty of product development and generation of revenues; dependence on outside sources of financing; risks associated with research and development; dependence on third-party suppliers and collaborators; protection of intellectual property; and competition with larger, better-capitalized companies. Ultimately, the attainment of profitable operations is dependent on future events, including locating and contracting to purchase suitable real estate with access to gas pipelines or other suitable power sources, contracting for the purchase of natural gas or otherwise obtaining the necessary power for the development of a data center, obtaining adequate financing to fund the Company's operations and generating a level of revenues adequate to support the Company's cost structure.

The Company will need to raise debt or equity financing in the future in order to continue its operations and achieve its growth targets. However, there can be no assurance that such financing will be available in sufficient amounts and on acceptable terms, when and if needed, or at all. The precise amount and timing of the funding needs cannot be determined accurately at this time. The Company believes its cash balances and cash flow from operations will not be sufficient to fund its operations and growth for the next twelve months from the issuance date of these financial statements. If the Company is unable to raise additional funding from investors or through other avenues, it may not be able to continue as a going concern. The accompanying unaudited condensed consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

*Segment Reporting*

The Company's chief operating decision maker ("CODM") is the Company's Chief Executive Officer. The Company operates as one operating segment and uses net income or loss as measures of profit or loss on a consolidated basis in making decisions regarding the allocation of capital resources and performance assessment. Additionally, the Company's CODM regularly reviews the Company's expenses on a consolidated basis. The financial metrics used by the CODM help make key operating decisions, such as determination of the use of capital resources for data center development and general and administrative expenses.

Since the Company operates as one reportable segment, all financial information required by "Segment Reporting" can be found in the accompanying unaudited condensed consolidated financial statements. The CODM does not review segment assets at a level other than that presented in the Company's unaudited condensed consolidated balance sheets. There are no intra-entity sales or transfers, and no significant expense categories regularly provided to the CODM beyond those disclosed in the unaudited condensed consolidated statements of operations.

*Use of Estimates*

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the unaudited condensed consolidated financial statements and the reported amounts of revenue and expenses during the reporting periods.

*Fair Value Measurement*

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants as of the measurement date. Applicable accounting guidance provides an established hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in valuing the asset or liability and are developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company's assumptions about the factors that market participants would use in valuing the asset or liability. There are three levels of inputs that may be used to measure fair value:

---

| | |
|:---|:---|
| Level 1 - | Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. |
| Level 2 - | Other inputs that are directly or indirectly observable in the marketplace. |
| Level 3 - | Unobservable inputs which are supported by little or no market activity. |

---

The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

As of and for the three months ended March 31, 2026, the Company had no assets or liabilities that required fair value measurement.

*Cash and Cash Equivalents*

The Company considers all highly liquid investments with maturities of three months or less at the time of purchase to be cash equivalents. Cash and cash equivalents are recorded at cost, which approximates their fair value. The Company maintains its cash and cash equivalents in banks insured by the Federal Deposit Insurance Corporation ("FDIC") in accounts that at times may be in excess of the federally insured limit of $250,000 per bank. The Company minimizes this risk by placing its cash deposits with major financial institutions. As of March 31, 2026 and December 31, 2025, the Company had approximately nil and $31,000, respectively, in excess of the federal insurance limit.

*Prepaid Expenses*

Prepaid expenses are assets held by the Company that are expected to be realized and consumed within twelve months after the reporting period.

*Related Parties*

The Company follows Financial Accounting Standards Board's ("FASB") Accounting Standards Codification ("ASC") section 850-10 for the identification of related parties and disclosure of related-party transactions.

Pursuant to ASC section 850-10-20, the related parties include (a.) affiliates of the Company ("Affiliate" means, with respect to any specified Person, any other Person that, directly or indirectly through one or more intermediaries, controls, is controlled by or is under common control with such Person, as such terms are used in and construed under Rule 405 under the Securities Act); (b.) entities for which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value Option of ASC section 825–10–15, to be accounted for by the equity method by the investing entity; (c.) trusts for the benefit of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship of management; (d.) principal owners of the Company; (e.) management of the Company; (f.) other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and (g.) other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests.

The consolidated financial statements are required to include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures are required to include: (a.) the nature of the relationship(s) involved; (b.) a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects of the transactions on the financial statements; (c.) the dollar amounts of transactions for each of the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and (d.) amounts due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement.

*Commitments and Contingencies*

The Company follows ASC section 450-20 to report accounting for contingencies. Certain conditions may exist as of the date the unaudited condensed consolidated financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or un-asserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or un-asserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company's unaudited condensed consolidated financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed.

Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.

*Stock-Based Compensation*

The Company accounts for its stock-based compensation under ASC 718, "*Compensation – Stock Compensation*" using the fair value-based method. Under this method, compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. This guidance establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity's equity instruments or that may be settled by the issuance of those equity instruments.

The Company uses the fair value method for equity instruments granted to non-employees and uses the Black-Scholes Option Pricing model for measuring the fair value of options. The fair value of stock-based compensation is determined as of the date of the grant (measurement date) and is recognized over the vesting periods.

*Earnings Per Share*

The Company uses ASC 260, "*Earnings Per Share*" for calculating the basic and diluted earnings (loss) per share. The Company computes basic earnings (loss) per share by dividing net income (loss) by the weighted average number of common shares outstanding. Diluted earnings (loss) per share is computed based on the weighted average number of shares of common stock plus the effect of dilutive potential common shares outstanding during the period using the treasury stock method. Dilutive potential common shares include outstanding stock options and warrants and stock awards. For periods with a net loss, basic and diluted loss per share is the same, in that any potential common stock equivalents would have the effect of being anti-dilutive in the computation of net loss per share.

Securities that could potentially dilute loss per share in the future were not included in the computation of diluted loss per share for the three months ended March 31, 2026 and 2025 because their inclusion would be anti-dilutive. Common stock equivalents amounted to 23,557,913 and 11,326,178 as of March 31, 2026 and 2025, respectively.

*Recent Accounting Pronouncements*

The Company's management reviewed all recently issued accounting standard updates ("ASU's") not yet adopted by the Company and does not believe the future adoption of any such ASU's may be expected to cause a material impact on the Company's unaudited condensed consolidated financial condition or the results of its operations.

Note 2 – Notes Payable – Related Party

Notes payable – related party transactions are summarized for the periods as follows

---

| | | |
|:---|:---|:---|
|  | As of <br>March 31, 2026 | As of <br>December 31, 2025 |
| Principal |  |  |
| Balance, beginning of the period | $1011000 | $11000 |
| Additions |  | 1000000 |
| Settlement | - | - |
| Balance, end of the period | 1011000 | 1011000 |
| Discount |  |  |
| Balance, beginning of the period | 272000 |  |
| Additions |  | 885000 |
| Amortization | (135000) | (613000) |
| Balance, end of the period | 137000 | 272000 |
| Net carrying amount | $874000 | $739000 |

---

Financing cost for the notes payable – related party amounted to $161,000 and nil for the three months ended March 31, 2026 and 2025, respectively. See Note 6 – Subsequent Events

Note 3 – Convertible Debentures

Convertible debentures transactions are summarized as follows

---

| | | |
|:---|:---|:---|
| Principal | As of <br>March 31, 2026 | As of <br>December 31, 2025 |
| Balance, beginning of period | $1635000 | $1410000 |
| Additions | - | 225000 |
| Balance, end of period | 1635000 | 1635000 |
| Debt issuance cost |  |  |
| Balance, beginning of period | 54000 | 97000 |
| Additions |  | 10000 |
| Amortization | (13000) | (53000) |
| Balance, end of period | 41000 | 54000 |
| Net book value | $1594000 | $1581000 |

---

Financing cost for convertible debentures amounted to $54,000 and $49,000 for the three months ended March 31, 2026 and 2025, respectively, of which $27,000 of the $49,000 was capitalized as data center campus cost.

Note 4 – Commitments and Contingencies

 

*Litigation*

From time to time, the Company may become subject to legal proceedings, claims and litigation arising in the ordinary course of business. The Company is not currently a party to any material legal proceedings, nor is the Company aware of any pending or threatened litigation that would have a material adverse effect on the Company's business, operating results, cash flows or financial condition should such litigation be resolved unfavorably.

Note 5 – Stockholders' Deficit

*<u>Stock Options</u>*

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Number of Shares** | **Weighted Average Strike Price/Share** | **Weighted Average Remaining Contractual Term (Years)** | **Weighted Average Grant Date Fair Value/Share** | <br>**Intrinsic**<br> **Value** |
| Balance, December 31, 2025 | 6716500 | 0.65 | 6.48 | 0.63 | &nbsp;&nbsp;&nbsp;&nbsp; - |
| Granted | 2000000 | 0.49 | 6.9 | 0.13 |  |
| Forfeited |  |  |  |  |  |
| Exercised |  |  |  |  |  |
| Expired | - | - | - | - | - |
| Balance, March 31, 2026 | 8716500 | 0.80 | 8.3 | 0.67 | - |
| Vested and exercisable, March 31, 2026 | 6054834 | 0.44 | 6.0 | 0.47 | - |
| Unvested, March 31, 2026 | 2661666 | $0.65 | 7.4 | $0.62 | $- |

---

As of March 31, 2026, the Company had 8,716,500 outstanding stock options outstanding - 6,291,500 outstanding options had a time-based vesting requirement and 2,425,000 with performance-based vesting requirement, as follows:

---

| | | |
|:---|:---|:---|
|  | Time-based | Performance-based |
| VP - Corporate Development | 500000 | 500000 |
| CEO | 3750000 | 1750000 |
| VP - Senior Counsel | 175000 | 175000 |
| Terminated employees - vested | 212500 |  |
| Non-employees - Vested on issuance | 1654000 | - |
| Total | 6291500 | 2425000 |

---

The outstanding performance-based awards are as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | VP – Corporate Development | CEO | VP- Senior Counsel | Total |
| Milestone 1 | 100000 | 350000 | 35000 | 485000 |
| Milestone 2 | 100000 | 350000 | 35000 | 485000 |
| Milestone 3 | 100000 | 350000 | 35000 | 485000 |
| Milestone 4 | 100000 | 350000 | 35000 | 485000 |
| Milestone 5 | 100000 | 350000 | 35000 | 485000 |
| Total | 500000 | 1750000 | 175000 | 2425000 |

---

For the three months ended March 31, 2026 and 2025, the total equity-based compensation expense was approximately $322,000 and $42,000, respectively.

In March 2026, the Company entered into an employment agreement with its CEO. As a sign-on bonus, the CEO received a non-qualified stock option (the "Bonus Options") to purchase 2,000,000 shares of the Company's common stock at a price of $0.49 per share. The Bonus Options vested immediately with an expiration date of March 26, 2033. The Bonus Options grant date fair value of $260,000 was calculated using the Black-Scholes fair value option-pricing model with key input variables provided by management, as of the date of issuance: volatility of 227.99%, the fair value of common stock $0.14, estimated life of 3.5, risk-free rate of 4.0% and dividend rate of nil.

In January 2025, the Company issued to the Vice President and Sr. Counsel, Real Estate, Land Use and Governmental Affairs, a non-qualified stock option agreement for the purchase of 350,000 shares of the Company's common stock for an exercise price of $1.99 per share, which was the fair value of the Company's common stock on the grant date. The option vests as to 350,000 shares of common stock as follows:

● The option became exercisable as to 43,750 shares of common stock on January 16, 2026 and shall vest and become exercisable as to an additional 43,750 shares of common stock on each of January 16, 2027, January 16, 2028, and January 16, 2029 provided that the optionee is a consultant, an employee or a Board member in good standing with the Company on such applicable vesting date.

● The option vests as to the remaining 175,000 shares of common stock based on the employee completing the modified milestones, as disclosed above.

The Company's management has accounted for the options in accordance with ASC 718, which requires the Company to estimate the service period over which the compensation cost will be recognized. Management has estimated that the first and second development phase (a) and (b) will be completed by December 31, 2025, the third development phase (c) by March 31, 2026, and the fourth and fifth development phases (d) and (e) by June 30, 2029. The estimated service period will be adjusted for actual and expected completion date changes. Any such change will be recognized prospectively, and the remaining deferred compensation will be recognized over the remaining service period.

The option grant date fair value of $690,000 was calculated using the Black-Scholes fair value option-pricing model with key input variables provided by management, as of the date of issuance: volatility range 223.09 to 237.39%, the fair value of common stock $1.99, estimated life range 4.5 to 5.25 years, risk-free rate of 4.45% and dividend rate of nil. For the nine months ended September 30, 2025, the Company recognized compensation expense of approximately $90,000 related to time-based equity awards, which was recorded as equity-based compensation. During the same period, the Company recorded a reversal of approximately $54,000 of performance-based compensation expense that had been capitalized in prior periods as data center campus costs. This amount was recorded as abandoned project costs, upon the determination that the related project would not be completed.

In November 2024, the Company issued to a consultant a non-qualified stock option to purchase 350,000 shares of the Company's common stock at an exercise price of $5.00 per share, the fair market value of the Company's common stock as of the November 15, 2024 grant date. In May 2025, the Company terminated the contract with the consultant. As of the termination date, none of the stock options were vested. As a result, the stock option to purchase the 350,000 shares of the Company's common stock was forfeited and the associated compensation expense of approximately $366,000 was recaptured and classified as abandoned project costs.

In April 2024, the Company awarded its Chief Strategy and Development officer a non-qualified stock option to purchase 1,000,000 shares of the Company's common stock at a purchase price of $2.62 per share, which was the fair market value of the Company's common stock on the date of issuance. In January 2025, the Company terminated the employment agreement. As of the termination date, the employee vested the options as to 168,750 shares of common stock, the options to purchase the remaining 831,250 shares of common stock was cancelled and the associated compensation expense capitalized in the prior year of approximately $986,000 was recaptured and classified as abandoned project costs.

In December 2023, the Board of Directors approved the issuance of stock options to the Company's then CEO (now VP – Corporate Development) and then COO (now CEO) for the purchase of 1,000,000 shares of common stock with an exercise price of $0.54, per share, which was the fair market value of the Company's common stock on the date of issuance. For the nine months ended September 30, 2025, the Company recognized compensation expense of approximately $71,000 related to time-based equity awards, and upon the determination that the related project would not be completed recorded a reversal of approximately $135,000 for performance-based awards, both of which were recorded as equity-based compensation. During the same period, the Company recorded a reversal of approximately $225,000 of performance-based compensation expense that had been capitalized in prior periods as data center campus costs. The $225,000 was recorded to abandoned project costs, upon the determination that the related project would not be completed.

In December 2023, the Board of Directors approved the issuance of stock options to two consultants, an executive advisor and a data center development advisor, for the purchase of 350,000 and 350,000, respectively, shares of common stock (collectively "2023 Consultant Options") with an exercise price of $0.54, per share, which was the fair market value of the Company's common stock on the date of issuance. In January 2025, both of the consultants were terminated. As of the termination date, one the options had vested as to 43,750 shares of common stock and the option for the remaining 306,250 shares of common stock was cancelled. The other option was cancelled in its entirety. The associated compensation expense capitalized in the prior year of approximately $87,000 was recaptured and classified as abandoned project costs.

In June 2023, the Board of Directors approved the issuance of stock options to the Company's then COO (now CEO) for the purchase of 1,000,000 shares of common stock with an exercise price of $0.54, per share, which was the fair market value of the Company's common stock on the date of issuance. In June 2023, as part of an employment agreement an executive was granted an incentive stock option and a non-qualified stock option to purchase 600,000 and 1,900,000, respectively, shares of the Company's common stock for $0.50 per share. The stock options are exercisable for a period of seven years from the date of grant, which was June 19, 2023. For the nine months ended September 30, 2025, the Company recognized compensation expense of approximately $49,000 related to time-based equity awards, and upon the determination that the related project would not be completed recorded a reversal of approximately $101,000 for performance-based awards, both of which were recorded as equity-based compensation. During the same period, the Company recorded a reversal of approximately $303,000 of performance-based compensation expense that had been capitalized in prior periods as data center campus costs. The $303,000 was recorded to abandoned project costs, upon the determination that the related project would not be completed.

*Warrants*

The following table summarized warrants outstanding as of March 31, 2026:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Number of Shares** | **Weighted Average Strike Price/Share** | **Weighted Average Remaining Contractual Term (Years)** | **Weighted Average Grant Date Fair Value/Share** | **Intrinsic**<br> **Value** |
| Balance, December 31, 2025 | 11504678 | 0.81 | 3.84 | 0.68 |  |
| Granted |  |  |  |  |  |
| Forfeited |  |  |  |  |  |
| Exercised |  |  |  |  |  |
| Expired | - | - | - | - | - |
| Balance, March 31, 2026 | 11504678 | 0.81 | 3.6 | 0.68 | - |
| Vested and exercisable, March 31, 2026 | 11504678 | 0.81 | 3.6 | 0.68 | - |
| Unvested, March 31, 2026 | – | $– | – | $– | $– |

---

Note 6 – Subsequent Events

The Company evaluated all events that occurred after the balance sheet date through the date the financial statements were issued to determine if they must be reported. The management determined there are no reportable events, other than the following.

On April 23, 2026, SFO IDF LLC, a company owned and controlled by a trust established for the benefit of certain family members of Sean Fontenot, a director of our company, the trustees of which are independent and not affiliated with Mr. Fontenot ("SFO IDF"), entered into a letter agreement for a loan to the Company in the amount of $15,000,000, agreed to refinance the outstanding notes payable – related party (see Note 2 – Notes Payable – Related Party) held by SFO IDF in the aggregate principal amount of $1,000,000 that bore interest at the rate of 10% per annum and were to mature on June 30, 2026 by cancelling such notes in their entirety, in exchange for a promissory note in the principal amount of $16,000,000 that bears interest at the rate of 8% per annum that matures on December 31, 2028 and a seven-year warrant to purchase up to 6,000,000 shares of the Company's common stock with an exercise price of $0.50 per share. As of the issuance of these unaudited condensed consolidated financial statements, the Company paid out approximately $3,850,000 to the Fuel Supplier (see Note 1 – Organization and Accounting Policies).

Also as part of the letter agreement, the Company agreed to pay to SFO IDF within five (5) business days of the Company's receipt thereof, all amounts received by the Company or any of its affiliates from the future sale or lease of any phase 1 construction-ready building sites or parcels to data center off-takers (a company that will purchase one or all of the available parcels for the purpose of constructing a data center) in Phase 1 of a proposed data center campus. As of the date of these financial statements, the Company has not secured land to be used for a proposed data center campus.

In April 2026, the Company entered into a natural gas supply agreement (the "Supply Agreement") with a top tier natural gas marketing company ("Fuel Supplier") (see Note 1 – Organization and Accounting Policies).

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

*The following discussion should be read in conjunction with our financial statements and related notes thereto included elsewhere in this Quarterly Report on Form 10-Q and the financial statements and related notes thereto in our Annual Report on Form 10-K for the year ended December 31, 2025.*

*This discussion contains certain forward-looking statements that involve risks and uncertainties. Our actual results and the timing of certain events could differ materially from those discussed in these forward-looking statements as a result of certain factors, including, but not limited to, those set forth herein and elsewhere in this Quarterly Report and in our other filings with the Securities and Exchange Commission. See "Cautionary Note Regarding Forward Looking Statements."*

**Plan of Operations** 

We are a developer of large-scale infrastructure designed to power the digital economy. Our primary focus is the development of a "master-planned" data center campus in a business-friendly Northwestern U.S. location. Unlike traditional developments, our campus will be designed to be onsite-powered, meaning we intend to provide our tenants with dedicated, reliable energy generated on the property.

In May 2025, we formed TerraVolt Infrastructure Inc. ("TerraVolt"), a wholly-owned subsidiary established to meet the demand for sustainable, baseload, powered land and infrastructure solutions for large-scale data center development. TerraVolt's proposed solution is a Physical Infrastructure-as-a-Service (PIaaS) platform that will integrate onsite behind-the-meter (BTM) power with construction-ready data center building sites that include utilities and fiber connectivity. TerraVolt plans to provide a turnkey solution with power and utilities to hyperscalers, colocation providers, and data center developers seeking to deploy new capacity faster than with traditional power and transmission from a local electric utility company. We are currently focused on a location where onsite power production using natural gas turbines and reciprocating engines is allowed under local and state building codes and where there is direct access to a natural gas pipeline with capacity for delivery within a reasonable timeframe.

In April 2026, we entered into a natural gas supply agreement (the "Supply Agreement") with a top tier natural gas marketing company ("Fuel Supplier pursuant to which the Fuel Supplier made a firm commitment to provide us with 55,000 MMBTU per day of natural gas for TerraVolt's planned behind-the-meter onsite power plant to be located on.TerraVolt's master-planned data center campus development to be located in Southeast Idaho on the Northwest Natural Gas Pipeline. Pursuant to the Supply Agreement, in. May 2026, we paid to the Fuel Supplier a natural gas reservation fee in the amount of $3,832,500. Also, the we are required to delivered, by June 15, 2026, to the Supplier a letter of credit in the maximum drawable amount of $6,000,000 to secure our obligations under the agreement. The Supply Agreement also provides for comprehensive fuel management service**s** provided by the Fuel Supplier, that will allow TerraVolt to better manage customer needs and power plant fluctuations to ensure maximum cost-effectiveness and operational reliability as data center buildings are completed and commence operation.

We have also reached a preliminary agreement for a joint venture with a landowner for the development of our initial master-planned data center campus. However, there can be no assurance that we will be able to successfully negotiate or enter into a definitive joint venture agreement for such proposed campus.

As of the date of this Report, we have commenced the initial phase of our planned onsite-powered data center campus development, which is focused on completing land-use applications, zone change requests, and supplemental site reports required by the local county planning and development department. We anticipate securing land-use and conditional zone change approvals by year-end 2026.

Concurrently, we are finalizing timelines and budgets for all necessary county and state environmental assessments. These studies cover the data center campus, the onsite power plant, electrical distribution systems, and critical utility infrastructure (water, sewer, fiber, and gas). We expect to file these reports before the end of 2026, with the aim of securing all necessary construction approvals by the second quarter of 2027. Additionally, we expect to submit to applicable state agencies all design and environmental documentation for the onsite natural gas power plant by mid-2026.

It is anticipated that we will incur significant expenses in the implementation of our business plan as described herein. In May 2026 we borrowed $15,000,000 to fund certain expenses related to our natural gas supply agreement and preliminary permitting for our planned data center campus. It is anticipated that will require substantial additional financing to complete the development and construction of the planned data center campus. A failure to obtain this necessary capital when required on acceptable terms, or at all, could force us to delay, limit, reduce or terminate our development plans, any commercialization efforts and any other operations. We may not be able to secure financing on favorable terms, or at all, to meet our future capital needs. In addition, even if we are able to obtain sufficient funding to commence our business operations, we may need to pursue additional financing in the future to make expenditures and/or investments to support the growth of our business. In addition, we may require additional capital to pursue our business objectives and respond to new competitive pressures, pay extraordinary expenses or fund our growth, including through acquisitions. Additional funding, however, may not be available when required on terms that are acceptable to us, or at all. If we are unable to obtain adequate financing or financing on terms satisfactory to us when it is required, our ability to commence and grow our proposed business operations, to support our business and to respond to business challenges could be significantly limited.

To fund our business plan going forward, we intend to raise funds from investors by issuing common stock, preferred stock and/or debt securities.

**Results of Operations for the Three Months Ended March 31, 2026 and 2025**

The following table summarizes our results of operations for the three months ended March 31, 2026 and 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended<br> March 31,** | **Three Months Ended<br> March 31,** | **Change** | **Change** |
|  | **2026** | **2025** | **Dollar** | **Percentage** |
| Revenues | $— | $— | $— | —% |
| *Operating Expenses* |  |  |  |  |
| Professional fees | 106000 | 96000 | 10000 | 10.4 |
| Equity-based compensation | 322000 | 42000 | 280000 | 666.7 |
| General and administrative | 1000 | 1000 |  |  |
| Payroll and related cost | 167000 | 81000 | 86000 | 106.2 |
| **Total operating expenses** | $**596000** | $**220000** | $**376000** | **170.9%** |
| *Other (expenses) income* |  |  |  |  |
| Interest income | $1000 | $1000 | $— | —% |
| Financing costs | (54000) | (22000) | (32000) | 145.5 |
| Financing costs – related party | (161000) |  | (161000) | 100.0 |
| **Total other expense** | $**(214000)** | $**(21000)** | $**(193000)** | **919.0%** |

---

*<u>Revenues</u>*

For the three months ended March 31, 2026 and 2025, we had no revenues.

**Operating Expenses**

*<u>Professional fees</u>*

Professional fees increased to $106,000 for the three months ended March 31, 2026 from $96,000 for the three months ended March 31, 2025, an increase of approximately $10,000, or 10.4%. The increase was primarily attributable to (i) an increase in consulting fees of $13,000 and (ii) an increase in reporting fees of $5,000, offset by (iii) a decrease in legal services of $8,000.

*<u>Equity-based compensation</u>*

Equity-based compensation increased to $322,000 for the three months ended March 31, 2026 from $42,000 for the three months ended March 31, 2025, an increase of approximately $280,000, or 666.7%. The equity-based compensation expense for the three months ended March 31, 2026 of $322,000 included $260,000 related to the stock option issued to our Chief Executive Officer as a signing bonus pursuant to his employment agreement executed in March 2026, and the remaining $62,000 related to time-based equity awards issued in prior years. During the three months ended March 31, 2025, we incurred equity-based compensation of approximately $469,000, of which $427,000 was capitalized as project development cost and the remaining $42,000 was expensed.

*<u>General and administrative</u>*

General and administrative expenses were $1,000 for each of the three months ended March 31, 2026 and 2025, with no material change between periods.

*<u>Payroll and related cost</u>*

Payroll and related cost increased to $167,000 for the three months ended March 31, 2026 from $81,000 for the three months ended March 31, 2025, an increase of approximately $86,000, or 106.2%. During the three months ended March 31, 2025, we incurred total payroll costs of approximately $309,000, of which approximately $228,000 was capitalized as project development cost and the remaining $81,000 was expensed. On a gross basis, the 2026 payroll cost decreased by approximately $142,000 compared to the 2025 payroll cost, primarily due to a decrease in headcount during 2026 compared to 2025.

**Other (expenses) income**

*<u>Interest income</u>*

Interest income was $1,000 for each of the three months ended March 31, 2026 and 2025, with no material change between periods.

*<u>Financing costs</u>*

Financing costs increased to $54,000 for the three months ended March 31, 2026 from $22,000 for the three months ended March 31, 2025, an increase of approximately $32,000, or 144.5%. The increase was attributable to a higher average balance of convertible debentures outstanding during the three months ended March 31, 2026 as compared to the three months ended March 31, 2025.

*<u>Financing costs – related party</u>*

Financing costs – related party increased to $161,000 for the three months ended March 31, 2026 from $0 for the three months ended March 31, 2025, an increase of approximately $161,000. During the three months ended March 31, 2025, we did not have any related party notes payable outstanding.

**Liquidity and Capital Resources**

Our working capital deficit as of March 31, 2026 and December 31, 2025 was as follows:

---

| | | |
|:---|:---|:---|
|  | **As of** | **As of** |
|  | **March 31, 2026** | **December 31, 2025** |
| Current assets | $66000 | $295000 |
| Current liabilities | 3354000 | 3095000 |
| **Working capital deficit** | $**(3288000)** | $**(2800000)** |

---

Our working capital deficit increased from $2,800,000 as of December 31, 2025 to $3,388,000 as of March 31, 2026, an increase of approximately $488,000. The increase in our working capital deficit was primarily attributable to (i) an increase of $13,000 in our convertible debentures and an increase of $135,000 in our notes payable – related parties, both due to the amortization of existing debt discounts, (ii) an increase of $111,000 in our accounts payable and accrued expenses, and (iii) a decrease of $224,000 in our cash and cash equivalents.

*<u>Cash Flows for the three months ended March 31, 2026 and 2025</u>*

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended March 31,** | **Three Months Ended March 31,** |
|  | **2026** | **2025** |
| Net cash used in operating activities | $(224000) | $(145000) |
| Net cash used in investing activities |  | (278000) |
| Net cash provided by financing activities |  | 215000 |
| Change in cash and cash equivalents during the period | (224000) | (208000) |
| Cash and cash equivalents, beginning of period | 287000 | 286000 |
| **Cash and cash equivalents, end of period** | $**63000** | $**78000** |

---

*<u>Cash Flows from Operating Activities</u>*

Cash used in operating activities increased to approximately $224,000 for the three months ended March 31, 2026 from approximately $145,000 for the three months ended March 31, 2025, an increase of approximately $79,000. The increase was predominantly related to the increase in our payroll and related cost during the three months ended March 31, 2026.

*<u>Cash Flows from Investing Activities</u>*

Cash used in investing activities decreased to nil for the three months ended March 31, 2026 from approximately $278,000 for the three months ended March 31, 2025, a decrease of approximately $278,000. The decrease is attributable to the fact that we had no project under development during the three months ended March 31, 2026.

*<u>Cash Flows from Financing Activities</u>*

Cash provided by financing activities decreased to nil for the three months ended March 31, 2026 from approximately $215,000 for the three months ended March 31, 2025, a decrease of approximately $215,000. The decrease was attributable to the fact that we had no debt financings during the three months ended March 31, 2026.

**Liquidity and Material Cash Requirements**

For the three months ended March 31, 2026, we used our existing cash reserves to fund our operations. The cash reserves were funded by the issuance of notes payable from an entity that is related to a significant shareholder and board member. As of March 31, 2026, we had cash and cash equivalents of approximately $63,000, with related party notes payable that mature in June 2026 and convertible debentures that mature in December 2026.

It is anticipated that we will incur expenses in the implementation of our business plan described above, and such expenses will require substantial financing to complete the development of the property for a data center operation and to achieve our goals. While we received net proceeds in the amount of $15,000,000 from the issuance of our debt securities in April 2026 to fund our business plan going forward, as of date of the filing of this Report, we had expended approximately $3,833,000 for the payment of the reservation fee to our natural gas supplier and plan to deposit $6,000,000 as security for a letter of credit that we are required to deliver under our natural gas supply agreement. Once we secure suitable land for our master-planned data center campus, we expect to expend the remaining net proceeds of approximately $5,100,000 over the next 12 months to complete the zoning and permitting process for the land we acquire, and the required design, engineering and regulatory studies for our planned gas power plant and campus layout, as well as for working capital for salaries, regulatory reporting and other miscellaneous expenses. In order to start the construction phase of our planned campus, we intend to raise additional funds from investors by issuing common stock, preferred stock and/or debt securities. We are currently in discussions with several potential funding sources. However, there can be no assurance that we will be able to successfully raise additional funds when required, if at all.

The failure to obtain this necessary capital when needed on acceptable terms, or at all, could force us to delay, limit, reduce or terminate our development plans, any commercialization efforts or other operations. We may not be able to secure financing on favorable terms, or at all, to meet our future capital needs. In addition, even if we are able to obtain sufficient funding to commence our business operations, we may need to pursue additional financing in the future to make expenditures and/or investments to support the growth of our business and may require additional capital to pursue our business objectives and respond to new competitive pressures, pay extraordinary expenses or fund our growth, including through acquisitions. Additional funds, however, may not be available when we need them on terms that are acceptable to us, or at all. If we are unable to obtain adequate financing or financing on terms satisfactory to us when we require it, our ability to commence our proposed business operations, to continue to grow and support our business and to respond to business challenges could be significantly limited.

**Going Concern**

The unaudited condensed consolidated financial statements included in this Report have been prepared on a going concern basis, which implies that our company will continue to realize its assets and discharge its liabilities and commitments in the normal course of business. We are presently in the development stage and, apart from our cash balances, have only limited assets. Our company has not generated revenues in the last two fiscal years, has never paid any dividends and is unlikely to pay dividends or generate earnings in the immediate or foreseeable future. The continuation of our company as a going concern is dependent upon: (i) continued financial support from our shareholders; (ii) the ability of our company to continue raising necessary debt or equity financing to achieve its operating objectives; and (iii) our ability to acquire assets and establish a business or merge or otherwise acquire business opportunities.

Our independent auditors included an explanatory paragraph in their report on our financial statements for the year ended December 31, 2025 regarding concerns about our ability to continue as a going concern. In addition, our financial statements contain further note disclosures in this regard. The implementation of our business plan is dependent upon our ability to continue raising sufficient new capital from equity or debt markets in order to fund our on-going operating losses and real estate acquisition activities. The issuance of additional equity securities could result in a significant dilution in the equity interests of our current stockholders.

**Application of Critical Accounting Policies**

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying disclosures of our company. Although these estimates are based on management's knowledge of current events and actions that our company may undertake in the future, actual results may differ from such estimates.

**Principles of Consolidation**

The unaudited condensed consolidated financial statements include the accounts of our company and our wholly-owned subsidiary from the formation date. All material intercompany transactions and balances have been eliminated in consolidation.

**Debt and Debt Discounts**

In accordance with ASC 470-20, *Debt with Conversion and Other Options*, we first allocate the cash proceeds of any notes we sell with warrants between the notes and any warrants on a relative fair value basis. Proceeds are then allocated to the conversion feature.

We account for debt discounts originating in connection with conversion features that remain embedded in the related notes in accordance with ASC 470-20. These costs are classified on the balance sheet as a direct deduction from the debt liability. We amortize these costs over the term of our debt agreements as financing cost in the unaudited condensed consolidated statement of operations and comprehensive loss.

**Stock-Based Compensation**

We account for our stock-based compensation under ASC 718, "*Compensation – Stock Compensation*" using the fair value based method. Under this method, compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. This guidance establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity's equity instruments or that may be settled by the issuance of those equity instruments.

We use the fair value method for equity instruments granted to non-employees and use the BSM model for measuring the fair value of options. The stock-based fair value compensation is determined as of the date of the grant (measurement date) and is recognized over the vesting periods.

**Recent Accounting Pronouncements**

Our management reviewed all recently-issued accounting standard updates ("ASU's") not yet adopted by our company and does not believe the future adoptions of any such ASU's may be expected to cause a material impact on our unaudited condensed consolidated financial condition or the results of our operations.

**Off-Balance Sheet Arrangements**

We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial position, revenues and expenses, results of operations, liquidity, capital expenditures or capital resources that are material to stockholders.

**Item 3. Quantitative and Qualitative Disclosures about Market Risk**

Not required under Regulation S-K for smaller reporting companies.

**Item 4. Controls and Procedures.**

*Evaluation of Disclosure Controls and Procedures*

As of the end of the period covered by this Quarterly Report, our Chief Executive Officer and Chief Financial Officer (our "Certifying Officers"), conducted evaluations of our disclosure controls and procedures. As defined under Sections 13a - 15(e) and 15d - 15(e) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), the term "disclosure controls and procedures" means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission ("SEC"). Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer's management, including the Certifying Officers, to allow timely decisions regarding required disclosures.

Based on their evaluation, the Certifying Officers concluded that, as of March 31, 2026, our disclosure controls and procedures were not effective.

The material weakness related to internal control over financial reporting that was identified at March 31, 2026 was that we did not have sufficient personnel staffing in our accounting and financial reporting department. As a result, we were not able to achieve adequate segregation of duties and were not able to provide for adequate review of the financial statements.

This control deficiency could result in a reasonable possibility that material misstatements of the financial statements will not be prevented or detected on a timely basis. However, our management believes that the material weakness identified does not result in the restatement of any previously reported financial statements or any other related financial disclosure, and management does not believe that the material weakness had any effect on the accuracy of our financial statements included as part of this Quarterly Report.

We will continue to monitor and evaluate the effectiveness of our disclosure controls and procedures and our internal controls over financial reporting on an ongoing basis and are committed to taking action and implementing additional enhancements or improvements, as necessary and as funds allow.

*Changes in internal control over financial reporting.*

There were no changes in our internal control over financial reporting that occurred during the quarter ended March 31, 2026 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

*Limitations on the Effectiveness of Internal Controls*

Readers are cautioned that our management does not expect that our disclosure controls and procedures or our internal control over financial reporting will necessarily prevent all fraud and material error. An internal control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our control have been detected. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any control design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate.

**PART II - OTHER INFORMATION**

**Item 1. Legal Proceedings**

We know of no material active or pending legal proceeding against our company, nor are we involved as a plaintiff in any material proceeding or pending litigation.

**Item 1A. Risk Factors**

We are a small reporting company, as defined by Rule 12b-2 of the Exchange Act, and are not required to provide the information under this item.

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

*Sales of Unregistered Securities*

There have been no sales of unregistered securities within the reporting period covered by this report that would be required to be disclosed pursuant to Item 701 of Regulation S-K.

*Repurchases of Shares or of Company Equity Securities*

None.

**Item 3. Default Upon Senior Securities**

None.

**Item 4. Mine Safety Disclosures.**

Not applicable.

**Item 5. Other Information**

None

**Item 6. Exhibits**

The following documents are filed as a part of this report or incorporated herein by reference:

---

| | |
|:---|:---|
| **Exhibit Number** | **Description** |
| 3.1 | [Restated Articles of Incorporation (incorporated by reference to Exhibit 3.1 to our Quarterly Report of Form 10-Q filed on May 15, 2024).](https://www.sec.gov/Archives/edgar/data/1174891/000149315224019662/ex3-1.htm) |
| 3.2 | [Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to our Current Report on Form 8-K filed on July 19, 2013).](https://www.sec.gov/Archives/edgar/data/1174891/000138713113002568/ex-3_2.htm) |
| 10.1 | [2021 Equity Incentive Plan (incorporated by reference to Exhibit Annex A to our Schedule 14C Information Statement filed on October 21, 2021).](https://www.sec.gov/Archives/edgar/data/1174891/000149315221025982/formdef14c.htm) |
| 10.2 | [Consulting Agreement dated as of October 10, 2018 between CalEthos Inc. and DSS Consulting Corporation (incorporated by reference to Exhibit 10.12 to our Annual Report on Form 10-K filed on March 31, 2022).](https://www.sec.gov/Archives/edgar/data/1174891/000149315222008391/ex10-12.htm) |
| 10.3 | [Employment Agreement dated as of June 19, 2023 between CalEthos Inc. and Joel Stone (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed on June 27, 2023).](https://www.sec.gov/Archives/edgar/data/1174891/000149315223022635/ex10-1.htm) |
| 10.4 | [Warrant dated December 6, 2023 of CalEthos issued to M1 Advisors LLC (incorporated by reference to Exhibit 10.4 to our Annual Report on Form 10-K filed on April 2, 2025).](https://www.sec.gov/Archives/edgar/data/1174891/000164117225002190/ex10-4.htm) |
| 10.5 | [Warrant dated February 12, 2024 of CalEthos Inc. issued to Nanosha Investments LLC. (incorporated by reference to Exhibit 10.5 to our Annual Report on Form 10-K filed on April 9, 2024.](https://www.sec.gov/Archives/edgar/data/1174891/000149315224014061/ex10-5.htm) |
| 10.6 | [Warrant dated December 15, 2024 of CalEthos Inc. issued to Nanosha Investments LLC (incorporated by reference to Exhibit 10.6 to our Annual Report on Form 10-K filed on April 2, 2025).](https://www.sec.gov/Archives/edgar/data/1174891/000164117225002190/ex10-6.htm) |
| 31.1 | [Certification of the Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.](ex31-1.htm) |
| 31.2 | [Certification of the Chief Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.](ex31-2.htm) |
| 32 | [Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.\*\*\*](ex32.htm) |
| 101.ins\*\* | Inline XBRL Instance Document |
| 101.xsd\*\* | Inline XBRL Taxonomy Extension Schema Document |
| 101.cal\*\* | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
| 101.def\*\* | Inline XBRL Taxonomy Extension Definition Linkbase Document |
| 101.lab\*\* | Inline XBRL Taxonomy Extension Label Linkbase Document |
| 101.pre\*\* | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
| \*\* | Furnished. Not filed. Not incorporated by reference. Not subject to liability. |
| \*\*\* | A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request. |

---

**SIGNATURES**

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

---

| | | |
|:---|:---|:---|
| Date: May 14, 2026 | **CalEthos, Inc.** | **CalEthos, Inc.** |
|  | By: | */s/ Joel D. Stone* |
|  | Name: | Joel D. Stone |
|  | Title: | Chief Executive Officer |
|  | By: | */s/ Dean S Skupen* |
|  | Name: | Dean S Skupen |
|  | Title: | Chief Financial Officer |

---

## Exhibit 31.1

**Exhibit 31.1**

**Certification of Chief Executive Officer**

**Pursuant to Rule 13a-14(a)**

I, Joel D. Stone, 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 CalEthos, 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 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 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;(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, including its consolidated subsidiaries, is made known to us by others within those entities, 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;(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;(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;(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;(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;(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: May 14, 2026

---

| | |
|:---|:---|
| By: | */s/ Joel D. Stone* |
| Name: | Joel D. Stone |
| Title: | Chief Executive Officer |

---

## Exhibit 31.2

**Exhibit 31.2**

**Certification of Principal Financial Officer**

**Pursuant to Rule 13a-14(a)**

I, Dean S Skupen, 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 CalEthos, 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 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 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;(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, including its consolidated subsidiaries, is made known to us by others within those entities, 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;(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;(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;(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;(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;(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: May 14, 2026

---

| | |
|:---|:---|
| By: | */s/ Dean S Skupen* |
| Name: | Dean S Skupen |
| Title: | Chief Financial Officer |

---

## Ex-32

**Exhibit 32.1**

**CALETHOS, INC.**

**CERTIFICATION 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 Quarterly Report of CalEthos, Inc. (the "Company") on Form 10-Q for the period ended March 31, 2026, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Joel D. Stone, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. ss.1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

&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 result of operations of the Company.

---

| | |
|:---|:---|
| By: | */s/ Joel D. Stone* |
| Name: | Joel D. Stone |
| Title: | Chief Executive Officer |

---

Date: May 14, 2026

**Exhibit 32.2**

**CALETHOS, INC.**

**CERTIFICATION 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 Quarterly Report of CalEthos, Inc. (the "Company") on Form 10-Q for the period ended March 31, 2026, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Dean S Skupen, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. ss.1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

&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 result of operations of the Company.

---

| | |
|:---|:---|
| By: | */s/ Dean S Skupen* |
| Name: | Dean S Skupen |
| Title: | Chief Financial Officer |

---

Date: May [ ], 2026