# EDGAR Filing Document

**Accession Number:** 0001650696
**File Stem:** 0001437749-26-011299
**Filing Date:** 2026-4
**Character Count:** 126050
**Document Hash:** 7da584e09ae21211a01eaf317c598856
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001437749-26-011299.hdr.sgml**: 20260406

**ACCESSION NUMBER**: 0001437749-26-011299

**CONFORMED SUBMISSION TYPE**: 8-K/A

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20260311

**ITEM INFORMATION**: Completion of Acquisition or Disposition of Assets

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260406

**DATE AS OF CHANGE**: 20260403

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Laird Superfood, Inc.
- **CENTRAL INDEX KEY:** 0001650696
- **STANDARD INDUSTRIAL CLASSIFICATION:** FOOD & KINDRED PRODUCTS [2000]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 811589788
- **STATE OF INCORPORATION:** NV
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K/A
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-39537
- **FILM NUMBER:** 26839231

**BUSINESS ADDRESS:**
- **STREET 1:** 5303 SPINE ROAD
- **STREET 2:** SUITE 204
- **CITY:** BOULDER
- **STATE:** CO
- **ZIP:** 80301
- **BUSINESS PHONE:** (541) 548-0577

**MAIL ADDRESS:**
- **STREET 1:** 5303 SPINE ROAD
- **STREET 2:** SUITE 204
- **CITY:** BOULDER
- **STATE:** CO
- **ZIP:** 80301

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Laird Superfood, LLC
- **DATE OF NAME CHANGE:** 20150811

?xml version='1.0' encoding='ASCII'? lsf20260325_8ka.htm

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 8-K/A**

 **Amendment No. 1**

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d)**

**of the Securities Exchange Act of 1934**

**Date of Report (Date of earliest event reported): March 11, 2026**

**Laird Superfood, Inc.**

**(Exact Name of Registrant as Specified in its Charter)**

---

| | | |
|:---|:---|:---|
| **Nevada** | **1-39537** | **81-1589788** |
| **(State or Other Jurisdiction**<br> **of Incorporation)** | **(Commission**<br> **File Number)** | **(IRS Employer**<br> **Identification No.)** |

---

---

| | |
|:---|:---|
| **5303 Spine Road, Suite 204**<br> **Boulder, Colorado** | **80301** |
| **(Address of Principal Executive Offices)** | **(Zip Code)** |

---

**(541) 588-3600**

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

**N/A**

**(Former name or former address, if changed since last report)**

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

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

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading**<br> **Symbol(s)** | **Name of each exchange on which**<br> **registered** |
| Common stock, par value $0.001 per share | LSF | NYSE American |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company ☐

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

------

---

| | |
|:---|:---|
| **Item 2.01.** | **Completion of Acquisition or Disposition of Assets.** |

---

As previously disclosed by Laird Superfood, Inc. (the "***Company***") on March 12, 2026, the Company completed its previously announced acquisition (the "***Navitas Acquisition***") of (i) all of the issued and outstanding units of Navitas LLC ("***Navitas***") and (ii) all of the issued and outstanding capital stock of Global Superfoods Corp. ("***GSC***"). GSC is a holding company with no operations whose purpose is to hold units of Navitas. Concurrently with the closing of the Navitas Acquisition, the Company also completed the previously disclosed private placement, pursuant to which the Investor purchased an aggregate of 50,000 initial shares of Series A Preferred Stock at a purchase price of $1,000 per share for gross proceeds of $50.0 million (the "Financing").

On March 12, 2026, the Company filed a Current Report on Form 8-K reporting the Navitas Acquisition, the Financing and related matters (the "Original Report"), which included disclosure under Item 2.01 of Form 8-K and related financial statements under Item 9.01 of Form 8-K. Accordingly, this Current Report on Form 8-K/A amends the Original Report to provide (i) the historical financial information of GSC required under Item 9.01(a) of Form 8-K and (ii) the pro forma financial information required under Item 9.01(b) of Form 8-K. Except as set forth herein, this Amendment No. 1 does not amend, modify or update the disclosure contained in the original Form 8-K (including the exhibits thereto).

---

| | |
|:---|:---|
| **Item 9.01.** | **Financial Statements and Exhibits.** |

---

*(a) Financial Statements of Businesses of Funds Acquired.* 

The audited historical financial statements of GSC for the year ended December 31, 2025 and for the periods from May 24, 2024 to December 31, 2024 (as successor to Navitas) and January 1, 2024 to May 23, 2024 (Navitas as predecessor to GSC) and the notes related thereto are filed as Exhibit 99.1 to this Amendment No. 1 and incorporated by reference herein.

*(b) Pro forma financial information.*

The unaudited pro forma condensed combined financial information of the Company giving effect to the Navitas Acquisition and the Financing at and for the fiscal year ended December 31, 2025, and the notes related thereto, is filed as Exhibit 99.2 to this Amendment No. 1 and incorporated by reference herein.

The pro forma financial information has been presented for informational purposes only, as required by Form 8-K, and does not purport to represent the actual results of operations that the Company would have achieved had the Navitas Acquisition been consummated at and during the periods presented in the pro forma financial information, and is not intended to project the future results of operations that the Company may achieve following the Navitas Acquisition.

(d) Exhibits

---

| | |
|:---|:---|
| **Exhibit No.** | **Exhibit Description** |
| 23.1 | [Consent of Baker Tilly US, LLP.](ex_937822.htm) |
| 99.1 | [Historical Consolidated Financial Statements of Global Superfoods Corp. (as successor to Navitas LLC).](ex_937800.htm) |
| 99.2 | [Unaudited Pro Forma Consolidated Financial Information](ex_937034.htm). |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |

---

**SIGNATURE**

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

---

| | | |
|:---|:---|:---|
| Date: April 3, 2026 | **Laird Superfood, Inc.** | **Laird Superfood, Inc.** |
|  | By: | /s/ Anya Hamill |
|  | Name: | Anya Hamill |
|  | Title: | Chief Financial Officer |

---

## Exhibit 23.1

**Exhibit 23.1**

**Consent of Independent Auditors**

We consent to the incorporation by reference in the Registration Statements on Form S-3 (No. 333-276235, No. 333-280510, and No. 333-283270) and Form S-8 (No. 333-248985, No. 333-273334, and No. 333-280561) of Laird Superfood, Inc. of (i) our report dated April 3, 2026, relating to the consolidated financial statements of Global Superfoods Corp. as of December 31, 2025 and 2024, and for the year ended December 31, 2025, and the period from May 24, 2024 through December 31, 2024, and (ii) our report dated January 30, 2026, except for the alleviation of the conditions that gave rise to substantial doubt about the Company's ability to continue as a going concern due to the completion of the acquisition by Laird Superfood, Inc. as disclosed in Note 16, as to which the date is April 3, 2026. relating to the financial statements of Navitas LLC for the period from January 1, 2024 through May 23, 2024, appearing in this Current Report on Form 8-K/A of Laird Superfood, Inc.

/s/ Baker Tilly US, LLP

Sacramento, California

April 3, 2026

## Exhibit 99.1

**Exhibit 99.1**

Report of Independent Auditors and

Consolidated Financial Statements

**Global Superfoods Corp.**

For the year ended December 31, 2025

and

May 24, 2024 through December 31, 2024 (Successor)

**Navitas, LLC**

January 1, 2024 through May 23, 2024 (Predecessor)

------

**Table of Contents**

---

| | |
|:---|:---|
|  | **Page** |
| **Reports of Independent Auditors** | [1](#audit_report) |
| **Consolidated Financial Statements** |  |
| &nbsp;&nbsp;&nbsp;Consolidated Balance Sheets | [3](#balance_sheets) |
| &nbsp;&nbsp;&nbsp;Consolidated Statements of Operations | [4](#stmt_ops) |
| &nbsp;&nbsp;&nbsp;Consolidated Statements of Stockholder's Equity | [5](#soe) |
| &nbsp;&nbsp;&nbsp;Statement of Members' Deficit | [5](#soe) |
| &nbsp;&nbsp;&nbsp;Consolidated Statements of Cash Flows | [6](#scf) |
| &nbsp;&nbsp;&nbsp;Notes to Consolidated Financial Statements | [8](#notes) |

---

------

**Report of Independent Auditors**

The Board of Directors and Member

Global Superfoods Corp.

**Report on the Audit of the Financial Statements**

***Opinion***

We have audited the consolidated financial statements of Global Superfoods Corp. (the "Company"), which comprise the consolidated balance sheets as of December 31, 2025 and 2024, and the related consolidated statements of operations, stockholder's equity, and cash flows for the year ended December 31, 2025, and period from May 24, 2024 through December 31, 2024, and the related notes to the consolidated financial statements.

In our opinion, the accompanying consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and its cash flows for the year ended December 31, 2025, and period from May 24, 2024 through December 31, 2024, in accordance with accounting principles generally accepted in the United States of America.

***Basis for Opinion***

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

***Responsibilities of Management for the Financial Statements***

Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the consolidated financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company's ability to continue as a going concern within one year after the date that the consolidated financial statements are available to be issued.

***Auditor***'***s Responsibilities for the Audit of the Financial Statements***

Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the consolidated financial statements.

In performing an audit in accordance with GAAS, we:

● Exercise professional judgment and maintain professional skepticism throughout the audit.

● Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.

● Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control. Accordingly, no such opinion is expressed.

● Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the consolidated financial statements.

● Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company's ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.

/s/ Baker Tilly US, LLP

Sacramento, California

April 3, 2026

------

**Report of Independent Auditors**

The LLC Members

Navitas LLC

**Report on the Audit of the Financial Statements**

***Opinion***

We have audited the financial statements of Navitas LLC (the "Company"), which comprise of the statements of operations and members' deficit, and cash flows for the period from January 1, 2024 through May 23, 2024, and the related notes to the financial statements.

In our opinion, the accompanying financial statements present fairly, in all material respects, the results of its operations and its cash flows for the period from January 1, 2024 through May 23, 2024, in accordance with accounting principles generally accepted in the United States of America.

***Basis for Opinion***

We conducted our audit in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

***Responsibilities of Management for the Financial Statements***

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company's ability to continue as a going concern within one year after the date that the financial statements are issued.

***Auditor***'***s Responsibilities for the Audit of the Financial Statements***

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

In performing an audit in accordance with GAAS, we:

● Exercise professional judgment and maintain professional skepticism throughout the audit.

● Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.

● Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control. Accordingly, no such opinion is expressed.

● Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.

● Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company's ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.

/s/ Baker Tilly US, LLP

Santa Rosa, California

January 30, 2026, except for the alleviation of the conditions that gave rise to

substantial doubt about the Company's ability to continue as a going

concern due to the completion of the acquisition by Laird Superfood, Inc.

as disclosed in Note 16, as to which the date is April 3, 2026.

------

**Consolidated Balance Sheets** 

---

| | | |
|:---|:---|:---|
|  | **Successor**<br> **December 31, 2025** | **Successor**<br> **December 31, 2024** |
| **Assets** |  |  |
| Current assets |  |  |
| Cash and cash equivalents | $158600 | $314700 |
| Accounts receivable, net of allowance for credit losses of $4,300 and $5,600 as of December 31, 2025, and 2024, respectively | 5067000 | 3843200 |
| Inventories | 8661700 | 5169200 |
| Prepaid expenses and other current assets | 595400 | 668900 |
| Total current assets | 14482700 | 9996000 |
| Property and equipment, net | 103800 | 85100 |
| Operating right-of-use assets | 471300 | 504100 |
| Intangible assets, net | 13150900 | 13865400 |
| Goodwill | 18498700 | 18498700 |
| Other assets | 17000 | 14200 |
| Total assets | $46724400 | $42963500 |
| **Liabilities, Redeemable Non-controlling Interests and Stockholder**'**s Equity** |  |  |
| Current liabilities |  |  |
| Accounts payable | $3735400 | $3337700 |
| Accrued liabilities | 1756200 | 1000800 |
| Operating lease liabilities, current maturities | 175600 | 161000 |
| Line of credit | 2000000 | 200000 |
| Notes payable, current maturities | 7443900 | 564100 |
| Total current liabilities | 15111100 | 5263600 |
| Long-term liabilities |  |  |
| Operating lease liabilities, net of current maturities | 326900 | 343100 |
| Notes payable, net of current maturities |  | 8209600 |
| Deferred tax liability | 1923600 | 1383200 |
| Total long-term liabilities | 2250500 | 9935900 |
| Commitments and contingencies (Notes 9 and 16) |  |  |
| Redeemable non-controlling interests | 77000 | 77000 |
| Stockholder's equity |  |  |
| Common stock - $0.0001 par value; 20,000 shares authorized, 2,200 shares issued and outstanding |  |  |
| Additional paid-in capital | 22414600 | 22000000 |
| Retained earnings | 6830800 | 5232000 |
| Non-controlling interests | 40400 | 455000 |
| Total stockholders' equity | 29285800 | 27687000 |
| Total liabilities, redeemable non-controlling interests and stockholder's equity | $46724400 | $42963500 |

---

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

------

**Consolidated Statements of Operations**

---

| | | | |
|:---|:---|:---|:---|
|  | **Successor** | **Successor** | **Predecessor** |
|  | **For the year ended December 31, 2025** | **Period from May 24, 2024 through December 31, 2024** | **Period from January 1, 2024 to May 23, 2024** |
| Net sales | $45284000 | $23686300 | $12720400 |
| Cost of sales (exclusive of depreciation and amortization shown separately below) | 30891800 | 16640600 | 8041300 |
| Gross profit | 14392200 | 7045700 | 4679100 |
| Operating expenses |  |  |  |
| Selling, general, and administrative | 11100900 | 6259200 | 4739500 |
| Depreciation and amortization | 783400 | 524600 | 56000 |
| Other | 183500 | 16800 | 15500 |
| Total operating expenses | 12067800 | 6800600 | 4811000 |
| Income (loss) from operations | 2324400 | 245100 | (131900) |
| Other income (expenses) |  |  |  |
| Interest expense | (923000) | (599600) | (324100) |
| Other income, net | 742200 |  |  |
| Total other expenses, net | (180800) | (599600) | (324100) |
| Income (loss) before income taxes | 2143600 | (354500) | (456000) |
| Income tax expense (benefit) | 559800 | (81000) |  |
| Net income (loss) | 1583800 | (273500) | $(456000) |
| Net income (loss) attributable to non-controlling interests |  |  |  |
| Net income (loss) attributable to Global Superfoods Corp. | $1583800 | $(273500) |  |

---

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

------

**Consolidated Statements of Stockholder**'**s Equity**

**Successor**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Shares** | **Amount** | **Additional Paid-in Capital** | **Retained**<br> **Earnings** | **Non-Controlling Interests** | **Total Stockholder's Equity** |
| **Balance as of May 24, 2024** | 2200 | $— | $22000000 | $5504700 | $455000 | $27959700 |
| Net loss |  |  |  | (273500) |  | (273500) |
| Other |  |  |  | 800 |  | 800 |
| **Balance as of December 31, 2024**  | 2200 |  | 22000000 | 5232000 | 455000 | 27687000 |
| Net income |  |  |  | 1583800 |  | 1583800 |
| Contributions |  |  |  | 15000 |  | 15000 |
| Redemptions |  |  | 414600 |  | (414600) |  |
| **Balance as of December 31, 2025** | 2200 | $— | $22414600 | $6830800 | $40400 | $29285800 |

---

**Statement of Members**' **Deficit**

**Predecessor**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Class A Units** | **Class B Units** | **Class C Units** | **Class D Units** | **Members' Deficit** |
| **Balance as of December 31, 2023**  | 108170 | 10526 | 67074 | 1 | $(40336000) |
| Net loss |  |  |  |  | (456000) |
| Distributions |  |  |  |  | (84700) |
| **Balance as of May 23, 2024**  | 108170 | 10526 | 67074 | 1 | $(40876700) |

---

------

**Consolidated Statements of Cash Flows**

---

| | | | |
|:---|:---|:---|:---|
|  | **Successor** | **Successor** | **Predecessor** |
|  | **December 31, 2025** | **Period from May 24, 2024 through December 31, 2024** | **Period from January 1, 2024 to May 23, 2024** |
| **Cash flows from operating activities** |  |  |  |
| Net income (loss) | $1583800 | $(273500) | $(456000) |
| Adjustments to reconcile net income (loss) to net cash from operating activities: |  |  |  |
| Depreciation and amortization | 783400 | 524600 | 56000 |
| Paid-in-kind interest on promissory note | 213800 | 130000 | 142500 |
| Non-cash lease expense | 173500 | 39200 |  |
| Amortization of debt issuance cost |  | 76400 |  |
| Write-offs, net of recoveries | (1300) | 5600 | 2000 |
| Gain on sale of property and equipment | (4200) |  |  |
| Deferred taxes | 540400 | (87900) |  |
| Changes in operating assets and liabilities: |  |  |  |
| Accounts receivable | (1222600) | (1147900) | 218600 |
| Inventories | (3492400) | (132700) | 125000 |
| Prepaid expenses and other current assets | 70700 | (164700) | (302500) |
| Accounts payable | 397700 | 192800 | 496200 |
| Accrued liabilities | 755400 | 238700 | (85900) |
| Operating lease liabilities | (142300) | (24300) |  |
| Net cash provided by (used in) operating activities | (344100) | (623700) | 195900 |
| **Cash flows from investing activities** |  |  |  |
| Purchases of property and equipment | (87600) | (38400) | (32100) |
| Business combination, net of cash acquired |  | 1448900 |  |
| Proceeds from sale of property and equipment | 4200 |  |  |
| Net cash provided by (used in) investing activities | (83400) | 1410500 | (32100) |
| **Cash flows from financing activities** |  |  |  |
| Borrowings on line of credit | 6090000 | 1420000 |  |
| Repayments on line of credit | (4290000) | (1220000) |  |
| Borrowings on notes payable |  | 4750000 |  |
| Repayments on notes payable | (564100) | (356300) |  |
| Repayment of promissory note | (670100) | (3008800) |  |
| Payment of debt issuance cost |  | (76400) |  |
| Payment of paid-in-kind interest on<br> promissory note | (309400) | (22900) |  |
| Contributions | 15000 |  |  |
| Members distributions |  | (1957700) | (84700) |
| Net cash provided by (used in) financing activities | 271400 | (472100) | (84700) |
| **Net change in cash** | (156100) | 314700 | 79100 |
| Cash, beginning of the period | 314700 |  | 1369900 |
| Cash, end of the period | $158600 | $314700 | $1449000 |

---

------

**Consolidated Statements of Cash Flows (Continued)**

---

| | | | |
|:---|:---|:---|:---|
|  | **Successor** | **Successor** | **Predecessor** |
|  | **December 31, 2025** | **Period from May 24, 2024 through December 31, 2024** | **Period from January 1, 2024 to May 23, 2024** |
| **Supplemental cash flow information:** |  |  |  |
| Interest paid in cash | $712000 | $507700 | $107100 |
| Income taxes paid in cash | $53600 | $30800 | $19900 |
| **Supplemental disclosure of non-cash investing and financing activities:** |  |  |  |
| Distributions payable accrued as liabilities | $— | $— | $1957700 |
| Settlement of redemption liability as part of reorganization transaction, net of cash acquired | $— | $25756100 | $— |
| ROU assets acquired as a result of operating lease liabilities | $551700 | $528400 | $— |
| Derecognition of right of use asset and operating lease liabilities due to lease termination | $411000 | $— |  |
| Reclassification of non-controlling interests to additional paid-in-capital due to redemptions | $414600 | $— | $— |

---

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

------

**Notes to the Consolidated Financial Statements**

**Note 1** – **Description of operations, Basis of presentation, and Summary of significant accounting policies**

**Description of operations** – Global Superfoods Corp. (the "Company" or "GSC"), a Delaware corporation, is a holding company whose primary activity is investment in Navitas, LLC ("Navitas"), a Delaware Limited Liability Company (LLC). Navitas sells organic superfoods to distributors and retail customers, primarily throughout the United States, from a third-party warehouse and co-packing facilities in California and Nevada.

GSC originally invested in Navitas in April 2015, and until obtaining a controlling interest in Navitas on May 24, 2024, the Company had neither any significant operations nor generated any revenues. See "Note 2 - Business Combination" for further discussion.

On December 21, 2025, the Company and its subsidiary, Navitas LLC, entered into a definitive agreement with Laird Superfood, Inc. ("Laird") pursuant to which Laird will acquire all of the outstanding equity of Navitas for a purchase price of $38,500,000, subject to adjustments as defined in the agreement (the "Navitas Acquisition"). The transaction is subject to shareholder and regulatory approval, and customary closing conditions.

**Basis of presentation** – The consolidated financial statements are prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP). References to ASC and ASU included hereinafter refer to the Accounting Standards Codification and Accounting Standards Updates established by the Financial Accounting Standards Board (FASB) as the source of authoritative U.S. GAAP. All intercompany accounts and transactions have been eliminated in consolidation. The Company has not entered into transactions that require presentation as other comprehensive income (loss). Total comprehensive income (loss) is equal to net income (loss) for all periods presented.

On May 24, 2024 (the "Closing Date" or "Reorganization Date"), the Company entered into a Reorganization Agreement (the "Reorganization Agreement") by and among the Company, Navitas, and the members of Navitas. Pursuant to Reorganization Agreement, the Company obtained a controlling interest in Navitas. The Company was deemed the accounting acquirer in the reorganization, and Navitas was deemed to be the predecessor entity. Accordingly, the historical financial statements of Navitas became the historical financial statements of the Company, upon the consummation of the transaction. As a result, the financial statements included in this report reflect (i) the historical operating results of Navitas prior to the Reorganization Date ("Predecessor") and (ii) the consolidated results of the Company, including Navitas following the Reorganization Date ("Successor"). The accompanying financial statements include a Predecessor period, which was the period January 1, 2024 through May 23, 2024, concurrent with completion of the acquisition and a Successor period from May 24, 2024 through December 31, 2024 and for the year ended December 31, 2025. As a result of the acquisition, the results of operations, financial position and cash flows of the Predecessor and Successor may not be directly comparable. A black line between the Successor and Predecessor periods has been placed in the consolidated financial statements and in the tables to the notes to the consolidated financial statements to highlight the lack of comparability between these two periods as the acquisition accounting resulted in a new basis of accounting for the Company.

**Accounting estimates and uncertainties** – The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses. The more significant estimates are customer deposits for bottles, the reserve for trade spend, and the reserve for inventory obsolescence.

The Company evaluates estimates on an ongoing basis using historical experience, as well as other factors believed appropriate under the circumstances, such as current economic conditions, and adjusts or revises estimates as circumstances change. Uncertainties regarding such estimates and assumptions are inherent in the preparation of consolidated financial statements and actual results may differ from these estimates and assumptions.

------

**Concentrations of risk** – Financial instruments potentially subjecting the Company to concentrations of credit risk consist primarily of bank demand deposits in excess of FDIC insurance thresholds and accounts receivable of its subsidiary, Navitas.

For each customer representing 10% or more of the Company's total receivables, the following table summarizes its receivables as a percentage of total receivables for each applicable period:

---

| | | |
|:---|:---|:---|
|  | &nbsp;&nbsp;&nbsp; **Successor** | &nbsp;&nbsp;&nbsp; **Successor** |
|  | &nbsp;&nbsp;&nbsp; **December 31, 2025** | &nbsp;&nbsp;&nbsp; **December 31, 2024** |
| &nbsp;&nbsp;&nbsp; Receivables as a percent of total receivables for: |  |  |
| &nbsp;&nbsp;&nbsp; Customer A | &nbsp;&nbsp;&nbsp; 15% | &nbsp;&nbsp;&nbsp; \* |
| &nbsp;&nbsp;&nbsp; Customer B | &nbsp;&nbsp;&nbsp; 36% | &nbsp;&nbsp;&nbsp; 15% |
| &nbsp;&nbsp;&nbsp; Customer C | &nbsp;&nbsp;&nbsp; 10% | &nbsp;&nbsp;&nbsp; 35% |
| &nbsp;&nbsp;&nbsp; Customer D | &nbsp;&nbsp;&nbsp; 15% | &nbsp;&nbsp;&nbsp; \* |

---

\*Denotes less than 10%

For each customer representing 10% or more of the Company's total net sales, the following table summarizes its net sales as a percentage of total net sales for each applicable period:

---

| | | | |
|:---|:---|:---|:---|
|  | &nbsp;&nbsp;&nbsp; **Successor** | &nbsp;&nbsp;&nbsp; **Successor** | &nbsp;&nbsp;&nbsp; **Predecessor** |
|  | &nbsp;&nbsp;&nbsp; **December 31, 2025** | &nbsp;&nbsp;&nbsp; **Period from May 24, 2024 through December 31, 2024** | &nbsp;&nbsp;&nbsp; **Period from January 1, 2024 to May 23, 2024** |
| Net sales as a percent of total net sales for: |  |  |  |
| &nbsp;&nbsp;&nbsp; Customer A | &nbsp;&nbsp;&nbsp; 30% | &nbsp;&nbsp;&nbsp; 39% | &nbsp;&nbsp;&nbsp; 36% |
| &nbsp;&nbsp;&nbsp; Customer B | &nbsp;&nbsp;&nbsp; 18% | &nbsp;&nbsp;&nbsp; 18% | &nbsp;&nbsp;&nbsp; 15% |
| &nbsp;&nbsp;&nbsp; Customer C | &nbsp;&nbsp;&nbsp; \* | &nbsp;&nbsp;&nbsp; 13% | &nbsp;&nbsp;&nbsp; 19% |
| &nbsp;&nbsp;&nbsp; Customer D | &nbsp;&nbsp;&nbsp; 10% | &nbsp;&nbsp;&nbsp; \* | &nbsp;&nbsp;&nbsp; \* |

---

\*Denotes less than 10%

**Revenue recognition** – Revenues primarily consist of the sale of goods that are sold to retailers and distributors through direct sales forces and distributor arrangements. These revenue contracts generally have single performance obligations. Revenue, which includes shipping and handling charges billed to the customer, is reported net of variable consideration and consideration payable to customers, including applicable discounts, returns, allowances, trade promotion, and other costs. Amounts billed and due from customers are classified as receivables and require payment on a short-term basis; therefore, the Company does not have any significant financing components.

Revenue is recognized when the performance obligation is satisfied by transferring control of the products to customers. Control is transferred upon delivery of the product to the customer or the pickup of the product by the customer. Shipping and/or handling costs that occur before or after the customer obtains control of the goods are deemed to be fulfillment activities and are accounted for as fulfillment costs. The Company assesses the products promised in customers' purchase orders and identifies a performance obligation for each promise to transfer a product that is distinct.

The Company offers various forms of trade promotions, and the methodologies for determining these provisions are dependent on customer pricing and promotional practices, which range from contractually fixed percentage price reductions to provisions based on actual occurrence or performance. The costs of these activities are recognized at the time the related revenue is recorded, which normally precedes the actual cash expenditure. The recognition of these costs, therefore, requires management judgment regarding the volume of promotional offers that will be redeemed by either the distributor or retailer. These estimates are made using various techniques, including historical data, on performance of similar promotional programs. Differences between estimated expense and actual redemptions are recognized as a change in management estimate in a subsequent period.

The Company has not identified any incremental costs to obtain a contract and does not incur significant fulfillment costs requiring capitalization.

------

**Accounts receivable and allowance for credit losses** – The Company provides trade credit to customers in the normal course of business. Accounts receivable are typically unsecured and are derived from sales to customers. Accounts receivable are reported at net realizable value. An allowance for credit losses for expected uncollectible amounts is established based upon an analysis of accounts receivable balances with similar risk characteristics on a collective basis, considering factors such as the aging of receivables balances, historical loss experience, current information, and future expectations. Each reporting period, the Company reassesses whether any accounts receivable no longer share similar risk characteristics and should instead be evaluated as part of another pool or on an individual basis. The Company performs periodic credit evaluations of its customers' financial condition and generally does not require collateral. Receivables are generally due within 30 days. Finance charges are generally not assessed on past-due accounts. Delinquent receivables are written off based on individual credit evaluations and specific circumstances of the customer.

Allowance for credit losses was $4,300 and $5,600 as of December 31, 2025 and 2024, respectively.

An allowance has been established for trade discounts, which customers ordinarily deduct from amounts due to the Company. The balances for these allowances were $178,000 and $352,700 as of December 31, 2025 and 2024, respectively.

As of January 1, 2024, the balance of accounts receivable, net was $2,921,500.

**Inventories** – Inventories are stated at the lower of cost or net realizable value. Cost is determined by the weighted average method determined at the specific lot level. Inventories consist of raw materials, packaging, finished goods, and tolling charges.

**Property and equipment** – Property and equipment are stated at cost and depreciated using the straight-line method over the assets' estimated useful lives. Leasehold improvements are stated at cost and amortized using the straight-line method over the shorter of the estimated useful life of the asset or the life of the lease. Costs of maintenance and repairs are charged to expenses as incurred; significant renewals and betterments are capitalized. Estimated useful lives are as follows:

---

| | |
|:---|:---|
| &nbsp;&nbsp;&nbsp; **Asset Category** | &nbsp;&nbsp;&nbsp; **Estimated Useful Life** |
| &nbsp;&nbsp;&nbsp; Machinery and equipment | &nbsp;&nbsp;&nbsp; 3 to 7 years |
| &nbsp;&nbsp;&nbsp; Computer equipment | &nbsp;&nbsp;&nbsp; 3 to 5 years |
| &nbsp;&nbsp;&nbsp; Office furniture and fixtures | &nbsp;&nbsp;&nbsp; 5 to 7 years |

---

**Fair value of financial instruments** – The Company determines fair value based upon the exit price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In arriving at fair value, we use a hierarchy of inputs that maximizes the use of observable inputs and minimizes the use of unobservable inputs. The three levels of input used to measure fair value are as follows:

● Level 1: Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.

● Level 2: Observable inputs, other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

● Level 3: Unobservable inputs reflecting the Company's own assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.

The level in the fair value hierarchy within which a fair value measurement in its entirety falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The carrying amounts of accounts receivable, accounts payable and accrued expenses approximate fair values because of the short-term nature of these items.

The fair value of our long-term variable rate debt approximates carrying value, excluding the effect of unamortized debt discount, as they are based on borrowing rates currently available to the Company for debt with similar terms and maturities (Level 2 inputs). The fair value of all other fixed rate debt is indeterminable given the related party nature of the outstanding obligations.

------

**Operating lease right-of-use (ROU) assets and liabilities** – Transactions give rise to leases when the Company receives substantially all of the economic benefits from and has the ability to direct the use of the specified property or equipment. The Company only has lessee activity that is classified as operating leases and financing leases.

The Company recognizes a ROU asset and lease liability for each operating lease with a contractual term greater than 12 months at the time of lease inception. Leases with an initial term of 12 months or less are not recorded on the consolidated balance sheets but continue to be recognized as rent expense on a straight-line basis over the lease term. Leases often include options to extend, which are included in the determination of lease terms when they are reasonably certain to be exercised.

Operating lease liabilities are recorded based on the present value of lease payments over the lease term plus initial direct costs. When discount rates implicit in leases cannot be readily determined, the Company uses their incremental borrowing rate at lease commencement to perform lease classification tests and to measure lease liabilities and ROU assets. Lease expense for operating leases is recognized on a straight-line basis over the lease term.

Total lease costs recorded as rent include fixed operating lease costs and short-term lease costs. Fixed operating lease costs are recognized on a straight-line basis over the lease term.

The ROU asset is measured at the initial amount of the lease liability adjusted for lease payments made at or before the lease commencement date, and initial direct costs.

**Goodwill and intangible assets** - Goodwill represents the excess of purchase price of acquired businesses over the fair value of the underlying net tangible and intangible assets acquired. The Company evaluates the impairment of its goodwill annually or more frequently when events or changes in circumstances indicate that goodwill may be impaired. Goodwill is required to be evaluated for impairment at the reporting unit level, which represents the operating segment level or one level below the operating segment level for which discrete financial information is available. The Company has one reporting unit, Navitas.

The Company first assesses qualitatively, step zero, whether it is necessary to perform step one of the annual impairment tests. An entity is required to perform step one if the entity concludes that it is more likely than not that a reporting unit's fair value is below its carrying amount (that is, a likelihood of more than 50%). When step one indicates that the reporting unit's carrying value exceeds its fair value, an impairment will be recorded.

The Company performs an annual goodwill impairment assessment or more frequently if events or circumstances arise which indicate that goodwill may be impaired. An assessment can be performed by first completing a qualitative assessment on some or all of its reporting units. The Company can also bypass the qualitative assessment for any reporting unit in any period and proceed directly to the quantitative impairment test, and then resume the qualitative assessment in any subsequent period. Qualitative indicators that may trigger the need for annual or interim quantitative impairment testing include, among other things, deterioration in macroeconomic conditions, declining financial performance, deterioration in the operational environment, or an expectation of selling or disposing of a portion of a reporting unit. Additionally, a significant change in business climate, the loss of a significant customer, increased competition, a sustained decrease in share price, or a decrease in estimated fair value below book value may trigger the need for interim impairment testing of goodwill associated with one or more reporting units.

If the Company believes that, as a result of its qualitative assessment, it is more likely than not that the fair value of a reporting unit is less than its carrying amount, the quantitative impairment test is required. The quantitative test involves comparing the fair value of each reporting unit with its carrying amount, including goodwill. If the carrying amount of a reporting unit exceeds its fair value, an impairment loss is recorded as a reduction to goodwill with a corresponding charge to earnings in the period the goodwill is determined to be impaired. Any goodwill impairment is limited to the total amount of goodwill allocated to that reporting unit. The income tax effect associated with an impairment of tax-deductible goodwill is also considered in the measurement of goodwill impairment. As of December 31, 2025 and 2024, the Company performed a qualitative analysis and determined there were no impairment charges for the period.

The Company considers the income and market approaches when estimating the fair value of its reporting units, which requires significant judgement in evaluating economic and industry trends, estimated future cash flows, discount rates, and other factors.

The intangible asset consisting of the brand name has been recorded based on its fair value at the date of acquisition and is amortized over its economic useful life, which is 20 years. Amortization expense is recorded in selling, general and administrative expenses on the consolidated statements of operations for the Successor.

------

**Income taxes** – Income taxes are accounted for under the asset and liability method. Deferred income tax assets and liabilities are recognized for the future tax consequences attributable to differences between the consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases, as well as for net operating loss and tax credit carryforwards. Deferred income tax assets and liabilities are measured at the enacted income tax rates expected to apply in the taxable year in which the asset or liability is expected to be recovered or settled.

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some or all of a deferred income tax asset will not be realized. Valuation allowances are provided when management believes, after estimating future taxable income, considering feasible income tax planning opportunities, and weighing all facts and circumstances, that certain deferred tax assets are not recoverable.

The Company recognizes the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the consolidated financial statements from such a position are measured. The Company records interest expense and penalties on uncertain tax liabilities in the provision for income taxes.

For the Predecessor period, Navitas has been historically treated as a pass-through entity for federal income tax purposes. Any income or loss is passed through Navitas and will be reported by the members for tax purposes. Any income or loss is passed through the LLC and will be reported by the members for tax purposes. As a result, Navitas does not record any provision for income taxes.

**Contingencies** – In the normal course of operations, the Company may be subject to claims, possible claims, and litigations from customers, suppliers, and other parties. Although management believes that it has adequately provided for the matters identified, the final outcome with respect to these matters, or with respect to future matters, cannot be predicted with certainty; therefore, there can be no assurance that their resolution will not have a material adverse effect on the Company's financial position or results of operations in a particular fiscal year.

**Redeemable non-controlling interests -**Upon a redemption request from the holders of the Navitas' Class D units, the Company is obligated to redeem the units for an agreed upon redemption price as set forth in the Reorganization Agreement, at a price equal to the amount that would be distributed to the unitholders as if a liquidation distribution was to occur as if Navitas' assets were sold for an amount equal to 50% of the sum of (a) 1.69 times the Company's gross revenues for the trailing 12 months as of the date of the redemption request, and (b) 10 times adjusted earnings before interest, taxes, depreciation, and amortization as of the date of redemption request. For SEC registrants, contingent redeemable securities outside the control of the issuer that are not liabilities are reported in mezzanine equity on the balance sheet. Therefore, the Company has presented its redeemable non-controlling interests as mezzanine equity.

**Shipping and handling** – Shipping and handling costs are included in cost of sales.

**Advertising** – Advertising costs are expensed as incurred and were $402,100, $97,100, and $139,300, for the year ended December 31, 2025 (Successor), period from May 24, 2024 through December 31, 2024 (Successor), and January 1, 2024 through May 23, 2024 (Predecessor), respectively. Advertising costs are recorded within selling, general and marketing expenses in the consolidated statements of operations.

**Affiliate entities and related-party transactions** – The Company evaluates whether or not agreements and business activities with affiliated entities and related parties should be consolidated under accounting standards that address consolidated-by-business enterprises of variable interest entities (VIEs). Management evaluates the Company's explicit and implicit variable interests to determine if they have any variable interests in VIEs. Explicit variable interests that directly absorb the variability of a VIE can include contractual or other pecuniary interests, such as loans, guarantees, and equity investments. An implicit variable interest acts the same as an explicit variable interest except it involves absorbing of variability indirectly from the VIE. The Company has not identified any VIEs for the year ended December 31, 2025 (Successor), period from May 24, 2024 through December 31, 2024 (Successor), and January 1, 2024 through May 23, 2024 (Predecessor).

------

**Recently adopted accounting pronouncements** - In December 2023, the FASB issued ASU 2023-09, *Income Taxes (Topic 740): Improvements to Income Tax Disclosures*. ASU 2023-09 requires additional disclosures related to rate reconciliation, income taxes paid, and other disclosures. Under ASU 2023-09, for each annual period presented, public entities are required to (1) disclose specific categories in the tabular rate reconciliation and (2) provide additional information for reconciling items that meet a quantitative threshold. In addition, ASU 2023-09 requires all reporting entities to disclose on an annual basis the amount of income taxes paid disaggregated by federal, state, and foreign taxes as well as the amount of income taxes paid by individual jurisdiction. The Company adopted ASU 2023-09 during the fourth quarter of 2025 on a prospective basis and updated the income tax disclosures to comply with the requirements. The standard did not have a material impact on the Company's consolidated financial statements. Income taxes paid during the annual period of 2025 were insignificant. Refer to "Note 13 – Income Taxes".

**Recently issued accounting pronouncements -** In November 2024, the FASB issued ASU 2024-03, *Income Statement - Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.* ASU 2024-03 requires additional disclosures about the nature of expenses included in the income statement, such as purchases of inventory, employee compensation, and depreciation. ASU 2024-03 is effective for public business entities for annual periods beginning after December 15, 2026, and interim reporting periods within annual reporting periods beginning after December 15, 2027, as clarified by Income Statement—ASU 2025-01, *Reporting Comprehensive Income*—*Expense Disaggregation Disclosures (Subtopic 220- 40): Clarifying the Effective Date.* Early adoption is permitted. The Company is currently evaluating the impact of ASU 2024-03 on its consolidated financial statements and related disclosures.

In March 2024, the FASB issued ASU 2024-01,*Compensation*—*Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards,* which clarifies how an entity determines whether a profits interest or similar award is a share-based payment arrangement that is within the scope of ASC 718, *Compensation - Stock Compensation*. This accounting standard is effective for fiscal are effective for fiscal years beginning after December 15, 2025, including interim periods within those years. Early adoption is permitted. ASU 2024-01 can be applied retrospectively to all prior periods presented in the financial statements or prospectively to profits interest and similar awards granted or modified on or after the date at which the entity first applies this accounting standard. The Company is currently evaluating the impact of ASU 2024-01 on its consolidated financial statements and related disclosures.

In July 2025, the FASB issued ASU No. 2025-05, *Financial Instruments*—*Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets*. ASU 2025-05 provides a practical expedient that permits entities to assume that current conditions as of the balance sheet date will remain unchanged over the remaining life of current accounts receivable and current contract assets when estimating the expected credit losses. ASU 2025-05 is effective for annual periods beginning after December 15, 2025, and interim periods within those annual reporting periods. Early adoption is permitted. ASU 2025-05 should be applied on a prospective basis. The Company is currently evaluating the impact of ASU 2025-05 on its consolidated financial statements and related disclosures.

------

**Note 2** – **Business Combination**

On the Reorganization Date, the Company obtained control of Navitas pursuant to the Reorganization Agreement and related Sixth Amended and Restated Limited Liability Company Agreement of Navitas. Prior to the Reorganization Date, the Company held Class C units in Navitas. Under the Reorganization Agreement, the Company's Class C units and related put right were cancelled and retired in exchange for 22,000,000 new Class A units of Navitas. Concurrently, Navitas entered into an amended mezzanine loan agreement with Advantage Capital Agribusiness Partners, L.P. ("Advantage") and completed a recapitalization of its ownership interests. Following these transactions, the Company became the sole holder of Class A units of Navitas and therefore obtained control of Navitas as of the Reorganization Date.

The step-acquisition of Navitas has been accounted for as a business combination using the acquisition method of accounting. No gain or loss was recognized related to the Reorganization transaction as the Company was accounting for its investment in Navitas at fair value. The Company was deemed to be the accounting acquirer and Navitas was deemed to be the predecessor entity. As a result, the historical financial statements of Navitas became the historical financial statements of the Company upon consummation of the acquisition. Accordingly, the accompanying consolidated financial statements present (i) the historical operating results, financial position and cash flows of Navitas for periods prior to May 24, 2024 (the "Predecessor" periods) and (ii) the results of the Company, including Navitas, for periods on and after May 24, 2024 (the "Successor" periods). A black line between the Successor and Predecessor periods has been placed in the consolidated financial statements and notes to highlight the lack of comparability as the acquisition resulted in a new basis of accounting.

The purchase price has been allocated to the identifiable tangible and intangible assets acquired and liabilities assumed based on their estimated fair values as of the Reorganization Date. The excess of the purchase price over the estimated fair value of net assets acquired recorded as goodwill, none of which is expected to be deductible for tax purposes. Goodwill is primarily attributable to the future economic benefit of the Company's business, including anticipated revenue growth through the sale of future products to future customers. The identifiable assets acquired are expected to include, among other items, inventories and the brand name, and the liabilities assumed include debt obligations.

**Fair value of consideration transferred**

---

| | |
|:---|:---|
| **Description** | **Amount** |
| Settlement of pre-existing redemption right held by GSC | $&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;27205000 |

---

**Recognized amounts of identifiable assets acquired and liabilities assumed**

---

| | |
|:---|:---|
| Cash and cash equivalents | 1448900 |
| Accounts receivable | 2700900 |
| Inventories | 5036600 |
| Prepaid expenses and other current assets | 497800 |
| Intangible asset | 14300000 |
| Property and equipment | 136600 |
| Other assets | 14200 |
| Accounts payable  | (5102600) |
| Accrued liabilities | (762100) |
| Notes payable | (7282600) |
| Deferred tax liability | (1749400) |
| **Total identifiable net assets** | 9238300 |
| Non-controlling interests | (532000) |
| **Goodwill** | $18498700 |

---

------

As part of the purchase price allocation for the acquisition of Navitas, the Company identified Navitas' brand names as an identifiable intangible asset. The fair value of the brand names was estimated using the relief from royalty method, a form of the income approach, which estimates the value of the asset based on the present value of the royalty payments that a market participant would be willing to pay to license the trademarks. The cash flow projections used in the valuation were based on estimates used to price the transaction, including market participant assumptions. The resulting cash flows were discounted using a rate that reflects the risks associated with the projected earnings and the overall weighted average cost of capital of the business.

Navitas' Class A units and non-controlling interests are measured at fair value using an option pricing model, which incorporate assumptions that market participants would use in pricing the instruments. Significant assumptions used in the option pricing model include the Company's equity value, expected volatility, risk-free interest rate, expected term, and dividend yields. The expected term is a management assumption and is based on Management's expectations around the future liquidity events. Changes in these assumptions could have a material impact on the estimated fair value.

The Company incurred acquisition-related costs of $224,800.

**Note 3** – **Inventories**

Inventories consisted of the following as of each period-end:

---

| | | |
|:---|:---|:---|
|  | **Successor December 31, 2025** | **Successor December 31, 2024** |
| Raw materials | $4629600 | $3036400 |
| Finished goods | 4032100 | 2132800 |
| **Total inventories** | $8661700 | $5169200 |

---

The Company periodically reviews the value of items in inventory and provides write-offs of inventory, which are charged to cost of sales. For the years ended December 31, 2025 and 2024, nominal amounts of costs related to the disposal of and reserve for obsolete inventory are included in cost of sales.

**Note 4** – **Property and Equipment**

Property and equipment consisted of the following as of each period-end:

---

| | | |
|:---|:---|:---|
|  | **Successor**<br> **December 31, 2025** | **Successor December 31, 2024** |
| Leasehold improvements | $18100 | $42500 |
| Machinery and equipment | 65300 | 37000 |
| Computer equipment | 117400 | 90400 |
| Office furniture and fixtures | 15100 | 5200 |
|  | 215900 | 175100 |
| Less accumulated depreciation and amortization | (112100) | (90000) |
| **Property and equipment, net** | $103800 | $85100 |

---

Depreciation and amortization expense was $68,900, $90,000 and $56,000 for the year ended December 31, 2025 (Successor), period from May 24, 2024 through December 31, 2024 (Successor) and January 1, 2024 through May 23, 2024 (Predecessor), respectively.

------

**Note 5** – **Goodwill and Intangible Asset**

***Goodwill***

Goodwill arising on a business is initially measured at cost, being the excess of the cost of an acquisition over the net identifiable assets and liabilities assumed at the date of acquisition and relates to the future economic benefits arising from assets which are not capable of being individually identified and separately recognized. Following initial recognition, goodwill is measured at cost less any accumulated impairment losses.

The following table summarizes the changes in the carrying amount of goodwill as of each period-end. There were no changes in the carrying amount of goodwill during the year ended December 31, 2025:

---

| | | |
|:---|:---|:---|
|  | **December 31, 2025** | **December 31, 2024** |
| Beginning balance | $18498700 | $— |
| Reorganization transaction |  | 18498700 |
| **Ending balance** | $18498700 | $18498700 |

---

***Intangible asset***

An intangible asset is capitalized separately from goodwill as part of a business combination at fair value at the date of acquisition. Subsequent to initial recognition, the intangible asset is carried at cost less any accumulated amortization and any accumulated impairment losses. The Company amortizes its intangible asset using the straight-line method. Amortization is recorded over the estimated useful lives of 20 years.

The following table summarizes the changes in the carrying amount of the intangible asset as of each period-end:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **December 31, 2025** | **December 31, 2025** | **December 31, 2025** |  |
|  | **Gross Carrying Amount** | **Accumulated Amortization** | **Net Carrying Amount** | **Weighted-Average Remaining Useful Life (Years)** |
| Brand name | $14300000 | $(1149100) | $13150900 | 18.4 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |  |
|  | **Gross Carrying Amount** | **Accumulated Amortization** | **Net Carrying Amount** | **Weighted-Average Remaining Useful Life (Years)** |
| Brand name | $14300000 | $(434600) | $13865400 | 19.4 |

---

Amortization expense related to the intangible asset for the year ended December 31, 2025 (Successor), and the period from May 24, 2024 through December 31, 2024 (Successor) was $714,500 and $434,600, respectively. There was no intangible asset or amortization expense recognized in the Predecessor period.

The following table summarizes amortization of the intangible asset with definite lives as of December 31, 2025:

---

| | |
|:---|:---|
| 2026  | $714500 |
| 2027  | 714500 |
| 2028  | 716500 |
| 2029  | 714500 |
| 2030 and thereafter  | 10290900 |
| **Total**  | $13150900 |

---

------

**Note 6** – **Leases**

Prior to July 2025, the Company leased office and storage space from Niram, LLC, an entity owned by Navitas' previous CEO and thus a related party. In July 2025, the lease with the related party was terminated, as the Company entered into a new lease agreement with a third party for an office space in San Rafael, California. The new lease commenced in July 2025 and has a lease term of 39 months. Accordingly, the right-of-use asset and lease liability for the prior lease with the related party was derecognized, and the right-of-use asset and lease liability for the new lease was recognized in the accompanying consolidated financial statements for the year ended December 31, 2025.

Total lease costs incurred by lease type and type of payment were as follows:

---

| | | | |
|:---|:---|:---|:---|
|  | **Successor** | **Successor** | **Predecessor** |
|  | **December 31, 2025** | **Period from May 24, 2024 through December 31, 2024** | **Period from January 1, 2024 through May 23, 2024** |
| Operating leases | $209100 | $44700 | $— |
| Short-term leases | 6200 | 95700 | 104700 |
| **Total lease cost** | $215300 | $140400 | $104700 |

---

For the year ended December 31, 2025 (Successor), the period from May 24, 2024 through December 31, 2024 (Successor) and, the period from January 1, 2024 through May 23, 2024 (Predecessor), other supplemental quantitative disclosures were as follows:

---

| | | | |
|:---|:---|:---|:---|
|  | **Successor** | **Successor** | **Predecessor** |
|  | **December 31, 2025** | **Period from May 24, 2024 through December 31, 2024** | **Period from January 1, 2024 through May 23, 2024** |
| Cash paid for amounts included in the measurement of lease liabilities | $163700 | $44700 | $— |
| ROU assets obtained in exchange for new operating lease liabilities | $551700 | $528400 | $— |
| Weighted-average remaining lease term in years for operating leases | 2.75 | 3 |  |
| Weighted-average discount rate for operating leases | 3.85% | 4.22% |  |

---

On December 31, 2025, the undiscounted future lease payments over the lease term, along with a reconciliation of the undiscounted cash flows to lease liabilities, were as follows:

---

| | |
|:---|:---|
| **Years Ending December 31** | **Amount** |
| 2026 | $192100 |
| 2027 | 197800 |
| 2028 | 139900 |
| Total undiscounted lease payments | 529800 |
| Discount to present value of future payments | (27300) |
| Less current portion of operating lease liabilities | (175600) |
| **Total noncurrent operating lease liabilities** | $326900 |

---

------

**Note 7** – **Line of Credit**

Prior to October 2025, the Company maintains a $2,000,000 revolving line of credit with a financial institution that matures in May 2026. On October 8, 2025, the Company increased its line of credit from $2,000,000 to $3,000,000. The line of credit bears interest at a base rate or Secured Overnight Financing Rate (SOFR), plus an applicable margin, 8.00% on December 31, 2025. The line requires quarterly interest payments, with outstanding balance due upon maturity. The line of credit is collateralized by substantially all of the assets of the Company. The agreement requires compliance with certain restrictive financial covenants.

**Note 8** – **Notes Payable**

In May 2024, the Company entered into a note payable with a financial institution that matures in May 2026. The note bears interest at a base rate or SOFR, plus an applicable margin, 7.07% on December 31, 2025. The note requires quarterly principal and interest payments, with the outstanding balance due upon maturity. The note is collateralized by substantially all of the assets of the Company. The agreement requires compliance with certain restrictive financial covenants.

The Company has a promissory note payable with a Class D Unit Holder of Navitas that was initially entered into in 2016, and subsequently amended on May 24, 2024, with the maturity date extended to September 2026. Interest is charged at 8% per annum based on the outstanding principal, paid in cash, and 5% paid in kind, compounding on a quarterly basis. The paid-in-kind interest will be accrued as part of the outstanding principal balance of the note, and cash interest is paid quarterly. Accumulated principal is due upon maturity. The Company is required to maintain certain covenants. This note is subordinated to the financial institution debt.

On October 22, 2025, the Company made a $1,000,000 prepayment, of which $979,500 reduced the principal balance of the promissory note, including all paid-in-kind interest accrued as part of the outstanding principal balance. The remainder of the prepayment was applied towards cash interest accrued as of October 22, 2025. This prepayment did not result in any modification to the remaining contractual terms of the debt.

Pursuant to the amended agreement for the promissory note, the Company is required to pay an exit fee upon repayment of the note in full. The amount depends on the repayment date: $200,000 if repaid on or before December 31, 2025, or $275,000 if repaid thereafter. As the Company expects to repay the note after December 31, 2025, the exit fee of $275,000 is being accreted to interest expense over the term of the note using the effective interest method. The Company recorded interest expense of $186,600 for the accretion of the exit fee in the consolidated statement of operations for the year ended December 31, 2025.

The following table reconciles the financial institution note payable and the promissory note payable as of December 31:

---

| | | |
|:---|:---|:---|
|  | **Successor December 31, 2025** | **Successor December 31, 2024** |
| Financial institution note principal | $3829700 | $4393800 |
| Promissory note principal | 3579900 | 4250000 |
| Promissory note paid-in-kind interest | 34300 | 129900 |
| **Total note payable** | $7443900 | $8773700 |

---

As of December 31, 2025, as both the financial institution note and the promissory note are scheduled to mature in 2026, the total note payable balance of $7,443,900 is payable in 2026.

------

**Note 9** – **Commitments and Contingencies**

Prior to May 2025, the Company guaranteed the mortgages of Niram, LLC, an entity owned by Navitas' previous CEO and thus a related party, in the event of default. The mortgage was repaid, and guarantee was released in May 2025. Prior to May 2025, the Company did not record any liability related to this guarantee in the accompanying consolidated financial statements as the expected loss was insignificant.

Certain raw materials are purchased from suppliers under non-cancelable purchase contracts. The terms of the contracts consist of an agreed-upon quantity and price for the materials to be purchased. If the agreed-upon quantity is not purchased during the term of the contract, Navitas will be obligated to the supplier for the difference between the contracted price and the market price received by the supplier on the quantity not purchased. Total estimated outstanding commitments were approximately $11,988,200 and $10,091,400 as of December 31, 2025 and December 31, 2024, respectively. The Company expects to fulfill all purchase commitments during the normal course of business.

The Company applied for and received Employee Retention Tax Credits (ERTC) totaling $941,300 during the year ended December 31, 2025, related to amended payroll tax filings covering five quarters from April 1, 2020 through June 30, 2021. As of December 31, 2025, the applicable statute of limitations for IRS examination has expired for the periods claimed. Accordingly, the Company has concluded that the risk of disallowance is no longer present and has recognized the ERTC proceeds as income. The Company recorded ERTC proceeds of $738,000 as other income and $203,300 as interest income in the consolidated statement of operations for the year ended December 31, 2025.

**Note 10** – **Stockholder**'**s Equity, Non-controlling Interests, and Members**' **Units**

***Successor - Stockholder***'***s equity and non-controlling interests***

In March 2015, the Company, a Delaware Corporation, was formed and obtained an initial common stock contribution of $22,000,000.

In April 2015, the Company invested $22,000,000 for Class C units of Navitas. The transaction consisted of a $17,000,000 secondary purchase of existing membership units from legacy owners and a $5,000,000 primary capital contribution to Navitas and had the ability to exercise significant influence. On May 24, 2024, the Company consummated a Reorganization Agreement with Navitas, upon which Global Superfoods Corp. became the successor reporting entity.

As a result of the Reorganization Agreement, non-controlling interests of $532,000 was recognized, of which $77,000 is redeemable, representing the portion of net assets of consolidated subsidiaries not attributable to the Company. There were no equity issuances, dividends, or other equity transactions related to the non-controlling interests during the period from May 24, 2024 through December 31, 2024.

On December 20, 2025, the Company, through its operating subsidiary Navitas, redeemed 2,936,474 of Navitas' class B units, with a total of $50 paid to existing class B unit holders as redemption payments. These redeemed units had a total carrying value of $414,700, which had been recorded as non-controlling interests. The Company accounted for this change in non-controlling interests as an equity transaction, with $414,600 reclassified from non-controlling interests to additional paid-in capital to reflect the Company's acquisition of additional ownership interests in Navitas.

------

***Predecessor*** – ***Member units***

In May 2024, Navitas went through a reorganization of the member units. After reorganization there are three different classes of member interests in Navitas: Class A, Class B, and Class D. Class A Units vote as a single class. The Class B and Class D units represent a "profits interest" in Navitas, with no voting rights. Class A units maintain a distribution preference up to the Hurdle Amount calculated as $22,000,000 plus interest accrued daily at an 8% annual rate, compounded annually starting from April 30, 2015, plus the fair market value of any additional capital contributions made by the Class A unit holder. Thereafter, amounts up to a Participation Threshold, of $60,000,000 plus the fair market value of any additional capital contributions, are distributed to the Class A and Class B unit holders on a pari passu basis. After the Participation Threshold amount, 2% will be allocated to the Class D unit holders and 98% to the Class A and Class B unit holders on a pari passu basis. Effective May 24, 2024, Class D Unit holders had the option to convert the promissory note balance based on a valuation of $1.00 per unit within 180 days. This option was not exercised.

Prior to the reorganization occurring in May of 2024, there were four different classes of member interests in Navitas: Class A, Class B, Class C, and Class D. The Class A units were split equally between voting and nonvoting, and the Class B and Class D units represent a "profits interest" in Navitas. Each Class A voting unit, Class B unit, and Class C unit was entitled to one vote per unit, while Class D units were nonvoting. Profits and losses were allocated on a pro rata basis as if a liquidation distribution were to occur.

After January 1, 2022, the holders of the Class C and Class D units could require Navitas to redeem the Class C and Class D units at a price equal to the amount that would be distributed to the unitholders as if a liquidation distribution was to occur as if Navitas 's assets were sold for an amount equal to 50% of the sum of (a) 1.69 times Navitas's gross revenues for the trailing 12 months as of the date of the redemption request, and (b) 10 times adjusted earnings before interest, taxes, depreciation, and amortization as of the date of redemption request. On January 24, 2022, the holders of the Class C units submitted their redemption request.

**Note 11** – **Equity Method Investments with Fair Value Option Election** 

Prior to the Reorganization Date, the Company elected the fair value option to account for its investment in Navitas LLC (the "Investment"), in which the Company held an approximately 38% non-controlling ownership interest. The Company elected to account for this investment at fair value, rather than applying the equity method of accounting. As a result of this election, the investment was recorded at fair value and changes in fair value since inception were recognized in retained earnings of the Successor through May 23, 2024.

**Note 12 - Revenue**

*Disaggregation of Revenue*

The Company's operating subsidiary, Navitas, disaggregates its revenue from the sale of goods to customers as wholesale revenue and e-commerce revenue. The Company has determined that disaggregating revenue into these categories best depicts how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors.

---

| | | | |
|:---|:---|:---|:---|
|  | **Successor** | **Successor** | **Predecessor** |
|  | **December 31, 2025** | **Period from May 24, 2024 through December 31, 2024** | **Period from January 1, 2024 through May 23, 2024** |
| Wholesale revenue | $33846000 | $18762900 | $9408300 |
| E-commerce revenue | 11438000 | 4923400 | 3312100 |
| **Total revenue, net** | $45284000 | $23686300 | $12720400 |

---

------

**Note 13** – **Income Taxes**

The components of income taxes for each Successor period are as follows:

---

| | | |
|:---|:---|:---|
|  | **For the year ended December 31, 2025 (Successor)** | **For the period from May 24, 2024 through December 31, 2024 (Successor)** |
| Current |  |  |
| Federal | $— | $— |
| State | 19400 | 6900 |
| Total current | 19400 | 6900 |
| Deferred |  |  |
| Federal | 447900 | (51600) |
| State | 92500 | (36300) |
| Total deferred | 540400 | (87900) |
| **Total income tax expense (benefit)** | $559800 | $(81000) |

---

A reconciliation of the U.S federal statutory income tax rate to income tax expense for the year ended December 31, 2025, subsequent to the adoption of ASU 2023-09, is as follows:

---

| | |
|:---|:---|
| **For the year ended December 31, 2025 (Successor)** | **Amount** |
| Income tax expense computed at the federal statutory rate | $450700 |
| State taxes, net of federal tax benefits (1) | 92200 |
| Nontaxable or nondeductible items | 16900 |
| **Income tax expense** | $559800 |

---

(1) The states and local jurisdictions that contribute to the majority (greater than 50%) of the tax effect in this category include California and Illinois.

A reconciliation of the U.S federal statutory income tax rate to income tax benefit for the period from May 24, 2024 through December 31, 2024, prior to the adoption of ASU 2023-09, is as follows:

---

| | |
|:---|:---|
| **For the period from May 24, 2024 through December 31, 2024 (Successor)** | **Amount** |
| Income tax benefit computed at the federal statutory rate | $(79500) |
| State taxes, net of federal tax benefits | (20300) |
| Permanent items | (6500) |
| Other items | 25300 |
| **Income tax benefit** | $(81000) |

---

------

The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liability as of December 31, 2025 and 2024 are as follows:

---

| | | |
|:---|:---|:---|
|  | **December 31,** <br> **2025** | **December 31,** <br> **2024** |
| Deferred tax assets |  |  |
| Net operating loss carryforward | $1185700 | $1309600 |
| Charitable contribution carryforward |  | 34700 |
| **Total deferred tax assets** | 1185700 | 1344300 |
| Deferred tax liability |  |  |
| Investment in Navitas | (3109300) | (2727500) |
| **Total deferred tax liability** | (3109300) | (2727500) |
| **Deferred tax liability** | $(1923600) | $(1383200) |

---

The Company evaluates the realizability of its deferred tax assets by assessing the valuation allowance and makes adjustments to the allowance as necessary. The factors used by the Company in assessing the likelihood of realization of its deferred tax assets include history of earnings, reversing temporary differences, forecasts of future taxable income, and available tax planning strategies that could be implemented. The Company's ability or failure to achieve forecasted taxable income in the applicable taxing jurisdictions could affect the ultimate realization of its deferred tax assets. The Company has evaluated the available positive and negative evidence supporting the realization of its gross deferred tax assets and has determined it is more likely than not that the assets will be realized.

As of December 31, 2025, the Company had federal and state gross tax loss carry forwards of $3,091,100 and $6,286,300, respectively. The federal net operating loss (NOL) totaling $1,358,100 will begin to expire beginning in 2033 and the remaining $1,733,000 can be carried forward indefinitely. The state NOLs will begin to expire in 2036.

As of December 31, 2025, the Company does not have any unrecognized tax benefits.

The Company and Navitas file tax returns in the U.S. and various state jurisdictions. The tax years 2022 and thereafter remain open to examination for the Company and Navitas by the United States and state tax authorities.

**Note 14 - Related Party Transactions**

From 2015 through July 2025, the Company's subsidiary, Navitas, leased its office space from Niram, LLC, an entity owned by Navitas' previous CEO, thus is a related party to the Company. The table below summarizes rental expenses recognized related to this lease as of each period-end:

---

| | | | |
|:---|:---|:---|:---|
|  | **Successor** | **Successor** | **Predecessor** |
|  | **December 31, 2025** | **Period from May 24, 2024 through December 31, 2024** | **Period from January 1, 2024 to May 23, 2024** |
| Rental expense | $104200 | $140400 | $104700 |

---

On the Reorganization Date, the Company entered into a Reorganization Agreement with an investee, Navitas, and its members, to obtain a controlling interest.

------

The Company's majority shareholder is a private equity sponsor. Costs that are incurred at the majority shareholder level relate to its majority shareholder role as an owner of the Company, rather than to the Company's day-to-day operations. The consolidated statements of operations do not include compensation charges incurred by the majority shareholder on behalf of the Company. No allocation of majority shareholder costs or other shared expenses has been made to the Company, as such costs were not incurred on the Company's behalf and do not directly relate to the Company's operations during the periods presented. Transactions with related parties may differ from those that would be negotiated with independent third parties and were not established through arm's length negotiations.

**Note 15** – **Employee Benefit Plan**

The Company has a 401(k) plan covering all eligible employees meeting certain age requirements. The plan provides for safe harbor matching and discretionary contributions. The total contributions to the plan by the Company were $122,700, $85,200 and $55,900, for the year ended December 31, 2025 (Successor), period ended May 24, 2024 through December 31, 2024 (Successor), January 1, 2024 through May 23, 2024 (Predecessor), respectively.

**Incentive Awards Plan** 

In 2017, Navitas adopted the Incentive Award Plan (the "Incentive Plan"), which provides for the grant of incentive award points to employees, officers, directors, advisors, and outside consultants. Each award point gives the holder the right to potential cash payments if there is a Liquidity Event, (as defined in the Incentive Plan) if the value of Navitas exceeds a certain Distribution Threshold varying from $60,000,000 to $75,000,000. The incentive award points are not units or other ownership interest in Navitas but only represent a contractual liability to potentially receive payment of an amount in the future. If a Liquidity Event occurs, and to the extent award points become vested, the liquidity bonus amount is equal to the vested percentage (as determined as of the date of the Liquidity Event), multiplied by total number of incentive award points, and multiplied by 0.00001% of the excess of the Net Proceeds (as defined) above the Distribution Threshold. The Net Proceeds amount is determined by the amount of cash that would otherwise be available to Navitas members exclusive of transaction expenses and taxes. The award points generally vest 50% over a 5-year period and 50% upon a liquidity event, with payment only upon a liquidity event for Navitas.

There were 587,000 award points granted under the Incentive Plan as of December 31, 2025, and 2024 respectively, of which 266,100 award points were vested as of December 31, 2025 and 266,150 award points were vested as of December 31, 2024. The Company has not recognized compensation expense related to the award points for the year ended December 31, 2025 (Successor), period ended May 24, 2024 through December 31, 2024 (Successor) and January 1, 2024 through May 23, 2024 (Predecessor), as the Distribution Threshold is not probable of being triggered.

**Phantom Interest Awards**

The Company provides phantom interest awards under which eligible employees may be granted phantom interests that provide the right to receive a cash bonus upon the consummation of a qualifying change-in-control transaction. Phantom interests do not represent equity or ownership interests in the Company and do not convey voting, distribution, or management rights. Under the plan, a participant is entitled to receive a cash payment equal to a specified percentage of Eligible Proceeds from a Qualifying Transaction, as defined in the plan agreement. Eligible Proceeds generally represent the net transaction consideration payable to Navitas' members after deductions for working capital adjustments, outstanding indebtedness, transaction expenses, transaction-related bonuses, and applicable payroll taxes in excess of $22,000,000, subject to adjustments as defined in the plan agreement. Phantom interests generally vest upon the occurrence of a Qualifying Transaction, provided the participant remains in continuous service with the Company through the transaction date.

Phantom interests representing 4.3% of Eligible Proceeds were granted as of December 31, 2025 and 2024. The phantom interest awards were granted in October 2024, and the Company has not recognized compensation expense related to the award points for the year ended December 31, 2025 (Successor) and the period from May 24, 2024 through December 31, 2024 (Successor), as the Qualifying Transaction is not probable of being triggered.

------

**Note 16 - Subsequent Events**

The Company has evaluated subsequent events that have occurred after the consolidated balance sheet date of December 31, 2025, through April 3, 2026, the date these financial statements were available to be issued.

In late January 2026, the Company initiated a voluntary recall of select lots of its 8oz organic chia seeds. This recall is being conducted as a precautionary measure following a recall initiated by the Company's chia seed supplier due to possible Salmonella contamination. The Company is cooperating with the U.S. Food and Drug Administration and assessing the financial impact of the recall, including costs related to product returns, refunds, logistics, inventory losses, and supplier reimbursements. As of the issuance date of these financial statements, based on currently available information and applicable insurance coverage, the Company reasonably estimates that the ultimate financial impact of this matter will be insignificant.

On March 12, 2026, Laird Superfood, Inc. ("Laird") completed the acquisition of the Company. Under the terms of the acquisition agreement, Laird acquired 100% of the outstanding equity interests of the Company for a purchase price of $38.5 million, subject to customary post-closing purchase price adjustments. This transaction represents a nonrecognized subsequent event, and accordingly, the accompanying financial statements have not been adjusted to reflect its effects. No other subsequent events occurred that would require recognition or disclosure in the accompanying consolidated financial statements.

Concurrently with the acquisition by Laird, the Company repaid all its outstanding line of credit and notes payable and accrued interest with the financial institution and promissory note and accrued interest with the Class D Unit Holder.

## Exhibit 99.2

**Exhibit 99.2**

**UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION** 

On March 12, 2026 (the "Closing Date"), Laird Superfood, Inc. ("Laird Superfood", "Laird", or the "Company") completed its previously announced acquisition (the "Navitas Acquisition") of (i) all of the issued and outstanding units of Navitas LLC ("Navitas") from the Sellers (as defined herein) and (ii) all of the issued and outstanding capital stock of Global Superfoods Corp. ("GSC") (Navitas and GSC collectively, the "Target") from Encore Consumer Capital Fund II, LP ("Encore") for cash consideration of $38.5 million, subject to customary purchase price adjustments, including a working capital adjustment, pursuant to that certain securities purchase agreement, dated December 21, 2025 (the "Navitas Acquisition Agreement"), by and among the Company, Encore, The Ira and Joanna Haber Family Trust, Dated October 5, 2015 (the "Haber Family Trust"), and Advantage Capital Agribusiness Partners, L.P. ("Advantage Capital" and, together with Encore and the Haber Family Trust, the "Sellers").

On the Closing Date and concurrently with the closing of the Navitas Acquisition, the Company completed the private placement contemplated by that certain investment agreement, dated December 21, 2025 (as amended, the "Investment Agreement"), entered into by and among the Company, Gateway Superfood NSSIII Investment, LLC ("Gateway III"), and Gateway Superfood NSSIV Investment, LLC ("Gateway IV" and, together with Gateway III, the "Investor"), with the Investor being an affiliate of Nexus Capital Management LP ("Nexus"), pursuant to which the Investor purchased an aggregate of 50,000 initial shares (the "Initial Shares") of Series A Preferred Stock ("Preferred Stock") at a purchase price of $1,000 per share for gross proceeds of $50.0 million (the "Financing"). The Preferred Stock is convertible, at the option of the holder, into shares of the Company's common stock at a fixed conversion price of $3.57 (subject to certain customary anti-dilution adjustments), has a cumulative and compounding dividend at a rate of 5% per annum, and votes on an as-converted basis with the Company's common stock. Pursuant to the Investment Agreement, the Company has the option, until 270 days following the closing of the Financing (or, if on such 270<sup>th</sup> day the Company is engaged in discussions with one or more counterparties regarding a potential acquisition or other strategic transaction, 360 days), to require Nexus to purchase, upon the same terms, up to an additional 60,000 shares of Preferred Stock (the "Additional Shares"). The proceeds of the Additional Shares must be for a minimum of $25.0 million and must be used for a substantially concurrent strategic transaction (with any remaining proceeds following such strategic transaction to be used for general corporate purposes). Following the issuance of the Initial Shares, Nexus holds Preferred Stock convertible into 56.3% of the Company's issued and outstanding common stock (or 73.9% of the Company's issued and outstanding common stock assuming the issuance of the Additional Shares).

The following unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X. The unaudited pro forma condensed combined balance sheet as of December 31, 2025 gives effect to the Navitas Acquisition and the Financing as if those transactions had been completed on December 31, 2025 and combines the consolidated balance sheet of the Company as of December 31, 2025 with the Target's consolidated balance sheet as of December 31, 2025.

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025 gives effect to the Navitas Acquisition and the Financing as if those transactions had occurred on January 1, 2025 and combines the historical results of Laird and the Target. The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025 combines the consolidated statement of operations of Laird for the year ended December 31, 2025 and the Target's consolidated statement of operations for the year ended December 31, 2025.

The historical financial statements of the Company and Target have been adjusted in the accompanying unaudited pro forma condensed combined financial information to give effect to pro forma events that are transaction accounting adjustments which are necessary to account for the Navitas Acquisition and the Financing, in accordance with accounting principles generally accepted in the United States ("U.S. GAAP"). The unaudited pro forma adjustments are based upon available information and certain assumptions that the Company's management believes are reasonable.

The unaudited pro forma condensed combined financial information should be read in conjunction with:

● The accompanying notes to the unaudited pro forma condensed combined financial information;

● The historical audited financial statements of Laird Superfood as of and for the year ended December 31, 2025 and the related notes, included in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2025;

● The historical audited financial statements of the Target as of December 31, 2025.

The unaudited pro forma consolidated condensed financial information presented is for informational purposes only and is not necessarily indicative of the financial position or results of operations that would have been realized if the Navitas Acquisition and the Financing had been completed on the dates set forth above, nor is it indicative of the future results or financial position of the combined company.

------

**UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET**

**As of December 31, 2025**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Laird Superfood Inc.** <br> **As of December 31, 2025** | **Target Reclassified**<br> **As of December 31, 2025**<br> **(Note 2A)** | **Acquisition Transaction Accounting Adjustments**<br> **(Note 4)** | **Financing Transaction Accounting Adjustments**<br> **(Note 4)** | **Pro Forma Combined** |
| **Assets** |  |  |  |  |  |
| **Current assets** |  |  |  |  |  |
| Cash, cash equivalents, and restricted cash | $5320600 | $158600 | $(42557686) (a) | $49560437 (k) | $12481951 |
| Accounts receivable, net | 3899205 | 5067000 |  |  | 8966205 |
| Inventory | 7782169 | 8661700 | 129000 (b) |  | 16572869 |
| Prepaid expenses and other current assets | 1838683 | 595400 |  | (238517) (k) | 2195566 |
| Total current assets | 18840657 | 14482700 | (42428686) | 49321920 | 40216591 |
| Property and equipment, net | 41203 | 103800 |  |  | 145003 |
| Intangible assets, net | 75000 | 13150900 | 6849100 (c) |  | 20075000 |
| Goodwill |  | 18498700 | (2646994) (d) |  | 15851706 |
| Related party license agreements | 132100 |  |  |  | 132100 |
| Right-of-use assets | 128877 | 471300 |  |  | 600177 |
| Other noncurrent assets |  | 17000 |  |  | 17000 |
| Total assets | $19217837 | $46724400 | $(38226580) | $49321920 | $77037577 |
| **Liabilities and Stockholders**' **Equity** |  |  |  |  |  |
| **Current liabilities** |  |  |  |  |  |
| Accounts payable | $3094579 | $3735400 | $- | $- | $6829979 |
| Accrued expenses | 4458096 | 1756200 | (1575249) (e) | (238517) (k) | 4400530 |
| Related party liabilities | 46500 |  |  |  | 46500 |
| Lease liabilities, current portion | 109145 | 175600 |  |  | 284745 |
| Line of credit |  | 2000000 | (2000000) (f) |  |  |
| Notes payable, current maturities |  | 7443900 | (7443900) (f) |  |  |
| Total current liabilities | 7708320 | 15111100 | (11019149) | (238517) | 11561754 |
| Lease liabilities | 46730 | 326900 |  |  | 373630 |
| Deferred tax liability |  | 1923600 | (1923600) (g) |  |  |
| Total liabilities | 7755050 | 17361600 | (12942749) | (238517) | 11935384 |
| **Mezzanine equity** |  |  |  |  |  |
| Redeemable non-controlling interest |  | 77000 | (77000) (h) |  |  |
| Preferred stock |  |  |  | 49560437 (k) | 49560437 |
| Total mezzanine equity |  | 77000 | (77000) | 49560437 | 49560437 |
| **Stockholders**' **equity** |  |  |  |  |  |
| Common stock | 10695 |  |  |  | 10695 |
| Additional paid-in capital | 122822613 | 22414600 | (22414600) (i) |  | 122822613 |
| Retained earnings (accumulated deficit) | (111370521) | 6830800 | (2751831) (j) |  | (107291552) |
| Non-controlling interest |  | 40400 | (40400) (h) |  |  |
| Total stockholders' equity | 11462787 | 29285800 | (25206831) |  | 15541756 |
| Total liabilities, mezzanine equity, and stockholders' equity | $19217837 | $46724400 | $(38226580) | $49321920 | $77037577 |

---

See the accompanying notes to the unaudited pro forma condensed combined financial information.

------

**UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS**

**For the Year Ended December 31, 2025**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Laird Superfood Inc.**<br> **For the**<br> **Year Ended December 31, 2025** | **Target Reclassified For the Year Ended December 31, 2025**<br> **(Note 2B)** | **Acquisition Transaction Accounting Adjustments (Note 5)** | **Financing Transaction Accounting Adjustments (Note 5)** | **Pro Forma Combined** |
| **Sales, net** | $49889286 | $45284000 | $- | $- | $95173286 |
| **Cost of goods sold** | (30978702) | (30891800) | (329000) (a) |  | (62199502) |
| **Gross profit** | 18910584 | 14392200 | (329000) |  | 32973784 |
| **General and administrative** |  |  |  |  |  |
| Salaries, wages, and benefits | 4456236 | 4333155 |  |  | 8789391 |
| Other general and administrative | 5770409 | 2069687 | 742852 (b) |  | 8582948 |
| Total general and administrative expenses | 10226645 | 6402842 | 742852 |  | 17372339 |
| **Sales and marketing** |  |  |  |  |  |
| Marketing and advertising | 7436124 | 3024105 | 1160500 (c) |  | 11620729 |
| Selling | 4352110 | 2640853 | 500000 (d) |  | 7492963 |
| Related party marketing agreements | 309805 |  |  |  | 309805 |
| Total sales and marketing expenses | 12098039 | 5664958 | 1660500 |  | 19423497 |
| Total operating expenses | 22324684 | 12067800 | 2403352 |  | 36795836 |
| Operating income (loss) | (3414100) | 2324400 | (2732352) |  | (3822052) |
| **Other income (expense)** | 182635 | (180800) | 923000 (e) |  | 924835 |
| **Income (loss) before income taxes** | (3231465) | 2143600 | (1809352) |  | (2897217) |
| **Income tax (expense) benefit**  | (20746) | (559800) | 4821821 (f) |  | 4241275 |
| **Net income (loss)** | (3252211) | 1583800 | 3012469 |  | 1344058 |
| Dividends on redeemable preferred stock |  |  |  | 2547267 (g) | 2547267 |
| **Net income (loss) available to the common stockholders** | $(3252211) | $1583800 | $3012469 | $(2547267) | $(1203209) |
| **Net loss per share:** |  |  |  |  |  |
| Basic and diluted | $(0.31) |  |  |  | $(0.11) |
| Weighted-average shares of common stock outstanding used in computing net loss per share of common stock, basic and diluted | 10554211 |  |  |  | 10554211 |

---

See the accompanying notes to the unaudited pro forma condensed combined financial information.

------

**NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION**

**Note 1 - Basis of Presentation**

The unaudited pro forma condensed combined financial information and related notes are prepared in accordance with Article 11 of Regulation S-X, as amended by the final rule, Release No. 33-10786 "Amendments to Financial Disclosures about Acquired and Disposed Businesses".

The Company and the Target's historical financial statements were prepared in accordance with U.S. GAAP and presented in U.S. dollars. As discussed in Note 2, certain reclassifications were made to align the Company and the Target's financial statement presentation. The Company is currently in the process of evaluating the Target's accounting policies as more information becomes available. As a result of that review, additional differences could be identified between the accounting policies of the Company and the Target. With the information currently available, the Company has determined that no significant adjustments are necessary to conform the Target's financial statements to the accounting policies used by the Company.

The unaudited pro forma condensed combined balance sheet as of December 31, 2025, and the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025, presented herein, are based on the historical financial statements of the Company and the Target.

The unaudited pro forma condensed combined balance sheet as of December 31, 2025, is presented as if the Navitas Acquisition and Financing had occurred on December 31, 2025, and combines the historical balance sheet of the Company as of December 31, 2025, with the historical balance sheet of the Target as of December 31, 2025.

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025 has been prepared as if the Navitas Acquisition and the Financing had occurred on January 1, 2025 and combines the Company's historical statement of operations for the year ended December 31, 2025 with the Target's historical statement of operations for the year ended December 31, 2025.

The unaudited pro forma condensed combined financial information does not reflect any anticipated synergies or dissynergies, operating efficiencies or cost savings that may result from the Navitas Acquisition or any acquisition and integration costs that may be incurred. The pro forma adjustments represent management's best estimates and are based upon currently available information and certain assumptions that the Company believes are reasonable under the circumstances. The Company is not aware of any material transactions between the Company and the Target during the periods presented. Accordingly, adjustments to eliminate transactions between the Company and the Target have not been reflected in the unaudited pro forma condensed combined financial information.

The Navitas Acquisition is being accounted for as a business combination using the acquisition method with the Company as the accounting acquirer in accordance with Accounting Standards Codification ("ASC") Topic 805, *Business Combinations* ("ASC 805"). In accordance with ASC 805, the aggregate purchase consideration, the assets acquired and the liabilities assumed are recorded based upon their estimated fair values at the date of completion of the Navitas Acquisition. Any differences between the estimated fair value of the consideration transferred and the estimated fair value of the assets acquired and liabilities assumed are recorded as goodwill.

The pro forma adjustments represent management's estimates based on information available as of the date of this filing and are subject to change as additional information becomes available and additional analyses are performed. For purposes of the unaudited pro forma condensed combined balance sheet, the amounts of the estimated acquisition consideration, the assets acquired and liabilities assumed of the Target based upon management's preliminary estimate of their fair values. The Company has not completed the valuation analysis and calculations in sufficient detail necessary to arrive at the required estimates of the fair value of the assets to be acquired or liabilities assumed. Accordingly, the estimated fair values reflected in the unaudited pro forma condensed combined financial information is preliminary and subject to revision based on a final determination of fair value as additional information becomes available and as additional analyses are performed. The pro forma adjustments represent Laird Superfood management's best estimates and are based upon currently available information and certain assumptions that the Company believes are reasonable under the circumstances.

------

**Note 2** – **Reclassification Adjustments** 

During the preparation of this unaudited pro forma condensed combined financial information, management performed a preliminary analysis of the Target's financial information to identify differences in financial statement presentation as compared to the presentation of the Company. Certain reclassification adjustments have been made to conform the Target's historical financial statement presentation to the Company's financial statement presentation. Following the closing of the Navitas Acquisition, the combined company will finalize the review of the reclassifications, which could be materially different from the amounts set forth in the unaudited pro forma condensed combined financial information presented herein.

&nbsp;&nbsp;&nbsp;&nbsp;A) Refer to the table below for a summary of changes made to financial statement line item captions to present the Target's balance sheet as of December 31, 2025 to conform with that of the Company's:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Presentation in Target Historical Financial Statements** | **Presentation in Unaudited Pro Forma Condensed Combined Financial Information** | **Target Consolidated Balances**<br> **As of December 31, 2025** | **Reclassifications** | **Target Reclassified**<br> **As of December 31, 2025** |
| Cash and cash equivalents | Cash, cash equivalents, and restricted cash | $158600 | $– $| 158600 |
| Accounts receivable, net of allowance for credit losses | Accounts receivable, net | 5067000 | – | 5067000 |
| Inventories | Inventory | 8661700 | – | 8661700 |
| Prepaid expenses and other current assets | Prepaid expenses and other current assets | 595400 | – | 595400 |
| Property and equipment, net | Property and equipment, net | 103800 | – | 103800 |
| Intangible assets, net | Intangible assets, net | 13150900 | – | 13150900 |
| Goodwill | Goodwill | 18498700 | – | 18498700 |
| Operating right-of-use assets | Right-of-use assets | 471300 | – | 471300 |
| Other assets | Other noncurrent assets | 17000 | – | 17000 |
| Accounts payable | Accounts payable | 3735400 | – | 3735400 |
| Accrued liabilities | Accrued expenses | 1756200 | – | 1756200 |
| Operating lease liabilities, current maturities | Lease liabilities, current portion | 175600 | – | 175600 |
| Line of credit | Line of credit | 2000000 | – | 2000000 |
| Notes payable, current maturities | Notes payable, current maturities | 7443900 | – | 7443900 |
| Operating lease liabilities, net of current maturities | Lease liabilities | 326900 | – | 326900 |
| Deferred tax liability | Deferred tax liabilities | 1923600 | – | 1923600 |
| Redeemable non-controlling interests | Redeemable non-controlling interest | 77000 | – | 77000 |
| Common stock | Common stock |  | – |  |
| Additional paid-in capital | Additional paid-in capital | 22414600 | – | 22414600 |
| Retained earnings | Retained earnings (accumulated deficit) | 6830800 | – | 6830800 |
| Non-controlling interests | Non-controlling interest | 40400 | – | 40400 |

---

------

&nbsp;&nbsp;&nbsp;&nbsp;B) Refer to the table below for a summary of reclassification adjustments made to present the Target's statement of operations for the year ended December 31, 2025 to conform with that of the Company's:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Presentation in Target Historical Financial Statements** | **Presentation in Unaudited**<br> **Pro Forma Condensed**<br> **Combined Financial Statements** | **Target Consolidated Amounts**<br> **For the Year Ended December 31, 2025** | **Reclassifications** | **Note** | **Target Reclassified**<br> **For the Year Ended December 31, 2025** |
| Net sales | Sales, net | $45284000 | $- |  | $45284000 |
| Cost of sales | Cost of goods sold | 30891800 |  |  | 30891800 |
| Selling, general, and administrative | Selling, general, and administrative | 11100900 | (11100900) | (1) |  |
| Depreciation and amortization | Depreciation and amortization | 783400 | (783400) | (2) |  |
| Other | Other | 183500 | (183500) | (3) |  |
|  | Salaries, wages, and benefits |  | 4333155 | (1) | 4333155 |
|  | Other general and administrative |  | 2069687 | (1) | 2069687 |
|  | Marketing and advertising |  | 3024105 | (1) | 3024105 |
|  | Selling |  | 2640853 | (1) | 2640853 |
| Interest expense | Interest expense | (923000) | 923000 | (4) |  |
| Other income, net | Other income, net | 742200 | (742200) | (4) |  |
|  | Other income (expense) |  | (180800) | (4) | (180800) |
| Income tax expense (benefit) | Income tax expense | 559800 |  |  | 559800 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) Reclassification of selling, general, and administrative for $11,100,900 to salaries, wages, and benefits for $4,333,155, to other general and administrative for $1,817,287, to marketing and advertising for $2,309,605, and to selling for $2,640,853.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) Reclassification of depreciation and amortization for $783,400 to other general and administrative for $68,900 and to marketing and advertising for $714,500.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(3) Reclassification of other to other general and administrative.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(4) Reclassification of interest expense and other income, net to other income (expense).

**Note 3** – **Preliminary Acquisition Accounting**

*Estimated Aggregate Purchase Consideration*

The following table summarizes the preliminary estimated aggregate purchase consideration for the Navitas Acquisition:

---

| | |
|:---|:---|
|  | **Amount** |
| Estimated cash paid to sellers of the Target, including payment of seller transaction costs | $30688078 |
| Estimated repayment of Target's debt | 9443900 |
| Cash paid to escrow for general representations and warranties | 750000 |
| Preliminary estimated aggregate purchase consideration | $40881978 |

---

*Preliminary Aggregate Purchase Consideration Allocation*

The assumed accounting for the Navitas Acquisition, including the preliminary aggregate purchase consideration, is based on provisional amounts, and the associated purchase accounting is not final. The preliminary allocation of the purchase price to the acquired assets and assumed liabilities was based upon the preliminary estimate of fair values. For the preliminary estimate of fair values of assets acquired and liabilities assumed of the Target, the Company performed preliminary calculations of value for certain intangible assets, using market participant based assumptions, and assessed publicly available benchmarking information. The Company is expected to use widely accepted income-based, market-based, and cost-based valuation approaches upon finalization of purchase accounting for the Navitas Acquisition. Actual results may differ materially from the assumptions within the accompanying unaudited pro forma condensed combined financial information. The unaudited pro forma adjustments are based upon available information and certain assumptions that the Company believes are reasonable under the circumstances. The purchase price adjustments relating to the Target and the Company combined financial information are preliminary and subject to change, as additional information becomes available and as additional analyses are performed.

------

The following table summarizes the preliminary aggregate purchase consideration the assets acquired and the liabilities assumed, as if the Navitas Acquisition had been completed on December 31, 2025:

---

| | |
|:---|:---|
|  | **Amount** |
| **Preliminary estimated aggregate purchase consideration**  | $40881978 |
| **Assets acquired:** |  |
| Cash, cash equivalents, and restricted cash | 158600 |
| Accounts receivable | 5067000 |
| Inventory (i) | 8790700 |
| Prepaid expenses and other current assets | 595400 |
| Property and equipment | 103800 |
| Intangible assets (ii) | 20000000 |
| Right-of-use assets | 471300 |
| Other noncurrent assets | 17000 |
| **Total assets acquired:** | $35203800 |
| **Liabilities assumed:** |  |
| Accounts payable | 3735400 |
| Accrued expenses | 1113807 |
| Lease liabilities, current portion | 175600 |
| Lease liabilities | 326900 |
| Deferred tax liability | 4821821 |
| **Total liabilities assumed:** | 10173528 |
| **Net assets acquired** | 25030272 |
| **Goodwill** | $15851706 |

---

(i) The unaudited pro forma condensed combined balance sheet has been adjusted to record the Target's inventories at a preliminary fair value of approximately $8,790,700, an increase of $129,000 from the carrying value. The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025 has been adjusted to recognize additional cost of goods sold related to the increased basis. The additional costs are not anticipated to affect the condensed combined statement of operations beyond twelve months after the closing of the Navitas Acquisition.

(ii) Preliminary identifiable intangible assets in the unaudited pro forma condensed combined financial information consists of the following:

---

| | | |
|:---|:---|:---|
|  | **Preliminary Estimated Fair Value** | **Estimated Useful Life** |
| Brand name | $15000000 | 8 years |
| Distributor relationships | 4000000 | 8 years |
| Product portfolio | 1000000 | 5 years |
| Total preliminary estimated fair value of intangible assets acquired | $20000000 |  |

---

A 10% change in the valuation of intangible assets would cause a corresponding increase or decrease in the amortization expense of $257,500 for the year ended December 31, 2025. Pro forma amortization is preliminary and based on the use of straight-line amortization. The amount of amortization following the Navitas Acquisition may differ significantly between periods based upon the final value assigned and amortization methodology used for each identifiable intangible asset.

------

**Note 4** – **Adjustments to the Unaudited Pro Forma Condensed Combined Balance Sheet** 

Adjustments included in the Acquisition Transaction Accounting Adjustments column and Financing Transaction Accounting Adjustments column in the accompanying unaudited pro forma condensed combined balance sheet as of December 31, 2025 are as follows:

*Acquisition Transaction Accounting Adjustments*

(a) The change in cash and cash equivalents was determined as follows:

---

| | |
|:---|:---|
|  | **Amount** |
| Preliminary estimated aggregate purchase consideration | $(40881978) |
| Estimated payment of the Company's acquisition transaction costs (i) | (1675708) |
| Net pro forma acquisition transaction accounting adjustment to cash and cash equivalents | $(42557686) |

---

(i) Represents the Company's total estimated advisory, legal, and other transaction-related expenses related to the Navitas Acquisition. During the year ended December 31, 2025, the Company recognized and accrued for approximately $932,856 transaction-related expenses in the Company's historical consolidated statement of operation.

(b) Reflects the preliminary purchase accounting adjustment for inventory based on the acquisition method of accounting as follows:

---

| | |
|:---|:---|
|  | **Amount** |
| Elimination of Target's inventory carrying value | $(8661700) |
| Preliminary fair value of acquired inventory | 8790700 |
| Net pro forma acquisition transaction accounting adjustments to inventory | $129000 |

---

(c) Reflects the preliminary purchase accounting adjustment for intangible assets based on the acquisition method of accounting as shown below. Refer to Note 3 above for additional information on the acquired intangible assets expected to be recognized.

---

| | |
|:---|:---|
|  | **Amount** |
| Elimination of Target's intangible assets carrying value | $(13150900) |
| Preliminary fair value of acquired intangible assets | 20000000 |
| Net pro forma transaction accounting adjustment to intangible assets | $6849100 |

---

(d) Reflects the preliminary purchase accounting adjustment for goodwill for estimated acquisition consideration in excess of the fair value of the net assets acquired as follows:

---

| | |
|:---|:---|
|  | **Amount** |
| Elimination of Target's historical goodwill | $(18498700) |
| Preliminary estimate of goodwill from the Navitas Acquisition | 15851706 |
| Net pro forma transaction accounting adjustment to goodwill | $(2646994) |

---

(e) The change in accrued expenses was determined as follows:

---

| | |
|:---|:---|
|  | **Amount** |
| Estimated payment of the Company's accrued acquisition transaction costs (i) | $(932856) |
| Settlement of seller transaction costs accrued (ii) | (642393) |
| Net pro forma acquisition transaction accounting adjustment to cash and cash equivalents | $(1575249) |

---

(i) Represents the portion of the Company's advisory, legal, and other transaction-related expenses related to the Navitas Acquisition that were accrued as of December 31, 2025.

(ii) Represents the settlement of the Target's accrued seller's transaction costs, which were paid by the Company upon the closing of the Navitas Acquisition.

(f) Reflects the cash settlement of the Target's line of credit and notes payable that was paid by the Company upon the closing of the Navitas Acquisition.

------

(g) Reflects the adjustment to net the Target's deferred tax liability with the Company's deferred tax assets, and the corresponding release of the Company's valuation allowance, as the acquired deferred tax liability provides a source of income to realize a portion of the Company's deferred tax assets.

(h) Reflects the elimination of non-controlling interests attributable to certain membership interests of Navitas LLC resulting from the Company's acquisition of all issued and outstanding equity interests in the Target.

(i) Reflects the elimination of historical additional paid-in capital of the Target.

(j) The change in retained earnings (accumulated deficit) was determined as follows:

---

| | |
|:---|:---|
|  | **Amount** |
| Elimination of Target's historical retained earnings | $(6830800) |
| Company's estimated acquisition transaction-related expense (i) | (742852) |
| Release of the Company's valuation allowance (ii) | 4821821 |
| Net pro forma acquisition transaction accounting adjustment to retained earnings (accumulated deficit) | $(2751831) |

---

(i) Represents the Company's incremental estimated advisory, legal, and other transaction-related expenses related to the Navitas Acquisition that are not reflected in the historical financial statements and reflected as an adjustment through accumulated deficit. During the year ended December 31, 2025, the Company recognized approximately $932,856 transaction-related expenses in the Company's consolidated statement of operation.

(ii) Represents the release of the Company's valuation allowance due to the acquired deferred tax liability available as a source of income to realize a portion of the Company's deferred tax assets.

*Financing Transaction Accounting Adjustment*

(k) Reflects the issuance of 50,000 Initial Shares of Preferred Stock in the Financing as shown below. The holders of the Preferred Stock will have the right to require the Company to redeem the Preferred Stock in certain circumstances, and therefore, the Initial Shares of Preferred Stock is reflected in mezzanine equity. The evaluation and finalization of accounting conclusions, including but not limited to, classification and potential separate accounting of the option to issue the Additional Shares, and analysis of any potential embedded derivatives, are ongoing and subject to change.

---

| | |
|:---|:---|
|  | **Amount** |
| Issuance of Preferred Stock | $50000000 |
| Less: equity issuance costs (i) | (439563) |
| Net pro forma financing transaction accounting adjustment to preferred stock | $49560437 |

---

(i) Represents the estimated amount of equity issuance costs related to the Financing. During the year ended December 31, 2025, the Company deferred and accrued for approximately $238,517. The adjustment also reflects this decrease in accrued expenses.

**Note 5** – **Pro Forma Adjustments to the Unaudited Pro Forma Condensed Combined Statement of Operations**

&nbsp;&nbsp;&nbsp;&nbsp;A) Adjustments included in the Acquisition Transaction Accounting Adjustments column and Financing Transaction Accounting Adjustments column in the accompanying unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025 are as follows:

*Acquisition Transaction Accounting Adjustments*

(a) Reflects the increase in cost of goods sold as follows:

---

| | |
|:---|:---|
|  | **Amount** |
| Amortization of certain intangible assets (i) | $200000 |
| Recognition of cost of goods sold upon sale of inventory (ii) | 129000 |
| Net pro forma acquisition transaction accounting adjustment to cost of goods sold | $329000 |

---

(i) Represents amortization of the estimated fair value of the product portfolio intangible asset acquired.

(ii) Represents the step up in inventory to estimated fair value. The inventory is expected to be sold during the first year after the closing of the Navitas Acquisition.

------

(b) Reflects the adjustment to other general and administrative associated with the Company's incremental estimated advisory, legal, and other transaction-related expenses related to the Navitas Acquisition that are not reflected in the historical financial statements. During the year ended December 31, 2025, the Company recognized approximately $932,856 transaction-related expenses in the Company's historical consolidated statement of operation.

(c) Reflects the adjustment to marketing and advertising associated with the amortization of the estimated fair value of the brand name intangible asset acquired as follows:

---

| | |
|:---|:---|
|  | **Amount** |
| Elimination of Target's historical brand name amortization | $(714500) |
| Amortization of acquired brand name intangible asset | 1875000 |
| Net pro forma transaction accounting adjustment to marketing and advertising | $1160500 |

---

(d) Reflects the adjustment to selling associated with the amortization of the estimated fair value of the distributor relationships intangible asset acquired.

(e) Reflects the elimination of Target's historical interest expense for the year ended December 31, 2025 resulting from the Company's repayment of the Target's line of credit and notes payable at the closing of the Navitas Acquisition.

(f) Reflects the income tax benefit expected to be recognized at the closing of the Navitas Acquisition resulting from the release of the Company's valuation allowance, driven by the acquired deferred tax liability available as a source of income to realize a portion of the Company's deferred tax assets.

*Financing Transaction Accounting Adjustment*

(g) Reflects the adjustment to record the dividends to holders of the Preferred Stock, which accrue dividends at a 5% annual rate, compounded on a quarterly basis.

**Note 6** – **Income (loss) Per Share**

Pro forma income (loss) per share is calculated based on the historical weighted average shares outstanding, adjusted, if applicable, to reflect the issuance of additional shares in connection with the Navitas Acquisition and the Financing, as if such shares had been outstanding since January 1, 2025. Although the Company issued 50,000 shares of Preferred Stock as part of the Financing, the weighted average shares outstanding used in the pro forma loss per share calculation is consistent with that presented in the Company's historical financial statements because the Company is in a net loss position and the impact of the conversion of the Preferred Stock into common shares is anti-dilutive.

The computation of pro forma basic and diluted net income (loss) per share attributable to the Company's common stockholders is as follows:

---

| | |
|:---|:---|
|  | **For the Year Ended December 31, 2025** |
| **Numerator:** |  |
| Net income | $1344058 |
| Dividends on redeemable preferred stock | 2547267 |
| Net loss available to the common stockholders | $(1203209) |
| **Denominator:** |  |
| Weighted-average shares of common stock outstanding | 10554211 |
| **Net loss per share:** |  |
| Basic and diluted | $(0.11) |

---