# EDGAR Filing Document

**Accession Number:** 0001718224
**File Stem:** 0001477932-25-006037
**Filing Date:** 2025-8
**Character Count:** 123412
**Document Hash:** 8bed599027924e150a033d80c0978465
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001477932-25-006037.hdr.sgml**: 20250819

**ACCESSION NUMBER**: 0001477932-25-006037

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 62

**CONFORMED PERIOD OF REPORT**: 20250629

**FILED AS OF DATE**: 20250819

**DATE AS OF CHANGE**: 20250818

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** BT Brands, Inc.
- **CENTRAL INDEX KEY:** 0001718224
- **STANDARD INDUSTRIAL CLASSIFICATION:** RETAIL-EATING PLACES [5812]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 911495764
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41061
- **FILM NUMBER:** 251229301

**BUSINESS ADDRESS:**
- **STREET 1:** 405 MAIN AVENUE WEST
- **STREET 2:** SUITE 2D
- **CITY:** WEST FARGO
- **STATE:** ND
- **ZIP:** 58078
- **BUSINESS PHONE:** 701-277-0080

**MAIL ADDRESS:**
- **STREET 1:** 405 MAIN AVENUE WEST
- **STREET 2:** SUITE 2D
- **CITY:** WEST FARGO
- **STATE:** ND
- **ZIP:** 58078

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Burger Time, Inc.
- **DATE OF NAME CHANGE:** 20180815

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Burger Time,Inc.
- **DATE OF NAME CHANGE:** 20170928

?xml version='1.0' encoding='ASCII'? btbd_10q.htm

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-Q**

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

For the quarterly period ended: **<u>June 29, 2025</u>**

or

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

For the transition period from _______________ to _______________

Commission File Number: **<u>333-233233</u>**

![btbd_10qimg1.jpg](btbd_10qimg1.jpg)

---

| |
|:---|
| **BT BRANDS, INC.** |
| (Exact name of registrant as specified in its charter) |

---

---

| | |
|:---|:---|
| **Wyoming** | **90-1495764** |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| **10501 Wayzata Blvd South, Suite 102,**<br>**Minnetonka, MN**  | **55305** |
| (Address of principal executive offices) | (Zip Code) |

---

**<u>(307) 274-3055</u>**

(Registrant's telephone number, including area code)

**<u>NONE</u>**

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

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

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Common stock, $0.002 per share | BTBD | The NASDAQ Stock Market LLC |
| Warrant to Purchase Common Stock | BTBDW | The NASDAQ Stock Market LLC |

---

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

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

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

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
|  |  | Emerging Growth Company | ☐ |

---

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

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

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant's executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐

At August 15, 2025, there were 6,154,724 shares of common stock outstanding.

**CAUTIONARY STATEMENT REGARDING RISKS**

**AND UNCERTAINTIES THAT MAY AFFECT FUTURE RESULTS**

**Forward-Looking Information**

This quarterly report contains forward-looking statements about the business, financial condition and prospects of BT Brands, Inc. and its wholly-owned subsidiaries (together, the "Company"). Forward-looking statements, as that term is defined in the Private Securities Litigation Reform Act of 1995, can be identified by the use of forward-looking terminology such as "believes," "projects," "expects," "may," "estimates," "should," "plans," "targets," "intends," "could," "would," "anticipates," "potential," "confident," "optimistic" or the negative thereof, or other variations thereon, or comparable terminology, or by discussions of strategy, objectives, estimates, guidance, expectations, and future plans. Forward-looking statements can also be identified by the fact that these statements do not relate strictly to historical or current matters. Rather, forward-looking statements relate to anticipated or expected events, activities, trends or results. Because forward-looking statements relate to matters that have not yet occurred, these statements are inherently subject to risks and uncertainties.

While the Company believes the expectations reflected in forward-looking statements are reasonable, there can be no assurances that such expectations will prove to be accurate. Security holders are cautioned that such forward-looking statements involve risks and uncertainties. You should evaluate all forward-looking statements made in this report in the context of the factors that could cause outcomes to differ materially from our expectations. These factors include, but are not limited to:

---

| |
|:---|
| capital requirements and the availability of capital to fund our growth; |
| difficulties executing our growth strategy, including completing profitable acquisitions; |
| all risks related to acquisition of an existing business, including identifying a suitable target, completing comprehensive due diligence, the impact on our financial condition of any debt we may incur in acquiring the target, the ability to integrate the target's operations with our existing operations, our ability to retain management and key employees of the target, among other factors relevant to acquisitions; |
| challenges related to hiring and retaining employees at competitive wage rates; |
| shortages or interruptions of supplies;  |
| negative publicity; |
| competition from other businesses with significantly greater resources than we have;  |
| changes in economic conditions, including the effects on consumer confidence and discretionary spending; |
| our inability to manage our growth;  |
| loss of key personnel;  |
| labor shortages and increased labor costs; |
| the impact of governmental laws and regulations; |
| failure to obtain and maintain required licenses and permits to comply with regulations;  |
| adverse weather, and other unforeseen conditions: |
| inadequately protecting intellectual property;  |
| breaches of security of confidential consumer information; and |
| other factors discussed in the Company's Annual Report on Form 10-K under "Business" and "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations"  |

---

We caution you that the important factors referenced above may not contain all of the factors that are important to you. In addition, we cannot assure you that we will realize the results or developments we expect or anticipate or, even if substantially realized, will result in the consequences we anticipate or affect us or our operations in the ways we expect. The forward-looking statements included in this report are made only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law. If we update one or more forward-looking statements, no inference should be made that we will make additional updates regarding those or other forward-looking statements. We qualify all of our forward-looking statements by these cautionary statements.

From time to time, oral or written forward-looking statements are also included in our reports on Forms 10-K, 10-Q, and 8-K, our Schedule 14A, our press releases and other materials released to the public. Although we believe that at the time made, the expectations reflected in all of these forward-looking statements are and will be reasonable, any or all of the forward-looking statements may prove to be incorrect. This may occur as a result of inaccurate assumptions or as a consequence of known or unknown risks and uncertainties. Many factors discussed in this Quarterly Report on Form 10-Q, certain of which are beyond our control, will be important in determining our future performance. Consequently, actual results may differ materially from those anticipated from forward-looking statements. In light of these and other uncertainties, you should not regard the inclusion of a forward-looking statement in this Quarterly Report on Form 10-Q or other public communications that we might make as a representation that our plans and objectives will be achieved, and you should not place undue reliance on such forward-looking statements.

We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. However, your attention is directed to any further disclosures made on related subjects in our subsequent periodic reports filed with the Securities and Exchange Commission.

**TABLE OF CONTENTS**

---

| | | |
|:---|:---|:---|
| **[PART I— FINANCIAL INFORMATION.](#p1)** | **[PART I— FINANCIAL INFORMATION.](#p1)** | **5** |
| &nbsp;&nbsp;&nbsp;&nbsp;**[ITEM 1.](#i1)** | [**CONDENSD FINANCIAL STATEMENTS (unaudited)**](#i1) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;**[ITEM 2.](#p1i2)** | **[MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.](#p1i2)** | **18** |
| &nbsp;&nbsp;&nbsp;&nbsp;**[ITEM 3.](#p1i3)** | **[QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.](#p1i3)** | **25** |
| &nbsp;&nbsp;&nbsp;&nbsp;**[ITEM 4.](#p1i4)** | **[CONTROLS AND PROCEDURES.](#p1i4)** | **25** |
| **[PART II—OTHER INFORMATION.](#p2)** | **[PART II—OTHER INFORMATION.](#p2)** | **26** |
| &nbsp;&nbsp;&nbsp;&nbsp;**[ITEM 1.](#p2i1)** | **[LEGAL PROCEEDINGS.](#p2i1)** | **26** |
| &nbsp;&nbsp;&nbsp;&nbsp;**[ITEM 1A.](#p2i1a)** | **[RISK FACTORS.](#p2i1a)** | **26** |
| &nbsp;&nbsp;&nbsp;&nbsp;**[ITEM 2.](#p2i2)** | **[UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.](#p2i2)** | **26** |
| &nbsp;&nbsp;&nbsp;&nbsp;**[ITEM 3.](#p2i3)** | **[DEFAULTS UPON SENIOR SECURITIES.](#p2i3)** | **26** |
| &nbsp;&nbsp;&nbsp;&nbsp;**[ITEM 4.](#p2i4)** | **[MINE SAFETY DISCLOSURES.](#p2i4)** | **26** |
| &nbsp;&nbsp;&nbsp;&nbsp;**[ITEM 5.](#p2i5)** | **[OTHER INFORMATION.](#p2i5)** | **26** |
| &nbsp;&nbsp;&nbsp;&nbsp;**[ITEM 6.](#p2i6)** | **[EXHIBITS.](#p2i6)** | **27** |
| **[SIGNATURES.](#sig)** | **[SIGNATURES.](#sig)** | **28** |

---

---

| |
|:---|
| 4 |
| *[**Table of Contents**](#toc)* |

---

**PART I FINANCIAL INFORMATION**

**BT BRANDS, INC. AND SUBSIDIARIES**

**CONDENSED CONSOLIDATED BALANCE SHEETS**

---

| | | |
|:---|:---|:---|
|  | **(Unaudited)**<br>**June 29, 2025** |<br>**December 29, 2024** |
| **ASSETS** |  |  |
| **CURRENT ASSETS** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $560068 | $1951415 |
| &nbsp;&nbsp;&nbsp;&nbsp;Marketable securities | 2970284 | 2319555 |
| &nbsp;&nbsp;&nbsp;&nbsp;Receivables | 33193 | 69459 |
| &nbsp;&nbsp;&nbsp;&nbsp;Demand notes receivable from related company | 692357 | 120000 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory | 539475 | 272603 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 74746 | 127621 |
| &nbsp;&nbsp;&nbsp;&nbsp;Assets held for sale | 682894 | 258751 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 5553017 | 5119404 |
| **PROPERTY, EQUIPMENT AND LEASEHOLD IMPROVEMENTS, NET** | 2728924 | 3343340 |
| **OPERATING LEASES RIGHT-OF-USE ASSETS** | 1383235 | 1724052 |
| **EQUITY INVESTMENT IN UNCONSOLIDATED SUBSIDIARY** | 99734 | 304439 |
| **EQUITY INVESTMENT IN RELATED COMPANY** | 304000 | 304000 |
| **GOODWILL** | 796220 | 796220 |
| **INTANGIBLE ASSETS, NET** | 331708 | 367799 |
| **OTHER ASSETS, NET** | 19433 | 37543 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $11216271 | $11996797 |
| **LIABILITIES AND SHAREHOLDERS' EQUITY** |  |  |
| **CURRENT LIABILITIES** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | $434375 | $612059 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current maturities of long-term debt | 191435 | 185009 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current operating lease obligations | 186607 | 274511 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses | 377034 | 371356 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 1189451 | 1442935 |
| **LONG-TERM DEBT, LESS CURRENT PORTION** | 1992334 | 2091335 |
| **NONCURRENT OPERATING LEASE OBLIGATIONS** | 1250342 | 1497300 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 4432127 | 5031570 |
| **COMMITMENTS AND CONTINGENCIES** |  |  |
| **SHAREHOLDERS' EQUITY** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Preferred stock, $0.001 par value, 2,000,000 shares authorized, no shares outstanding at June 29, 2025 and December 29, 2024 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock, $0.002 par value, 50,000,000 authorized, 6,461,118 issued and 6,154,724 outstanding at June 29, 2025, and December 29, 2024 | 12309 | 12309 |
| &nbsp;&nbsp;&nbsp;&nbsp;Less cost of 306,394 common shares held in Treasury at June 29, 2025 and December 29, 2024 | (499718) | (499718) |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 11907470 | 11813735 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated deficit | (4635917) | (4361099) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total shareholders' equity | 6784144 | 6965227 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and shareholders' equity | $11216271 | $11996797 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; See Notes to Condensed Consolidated Financial Statements

---

| |
|:---|
| 5 |
| *[**Table of Contents**](#toc)* |

---

**BT BRANDS, INC. AND SUBSIDIARIES**

**CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS**

***(Unaudited)***

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **26 Weeks Ended**<br>**June 29, 2025** | **26 Weeks Ended,**<br>**June 30, 2024** | **13 Weeks Ended**<br>**June 29, 2025** | **13 Weeks Ended**<br>**June 30, 2024** |
| **SALES** | $7010763 | $7300786 | $3779690 | $4110639 |
| **COSTS AND EXPENSES** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Restaurant operating expenses |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Food and paper costs | 2449549 | 2844028 | 1249220 | 1565070 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Labor costs | 2592500 | 2938448 | 1374603 | 1551762 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Occupancy costs | 611715 | 680631 | 302021 | 344356 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other operating expenses | 441105 | 415738 | 253185 | 211838 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization expenses | 301120 | 331893 | 144725 | 171351 |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative expenses | 982091 | 909420 | 531057 | 454805 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 7378080 | 8120158 | 3854811 | 4299182 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss from operations | (367317) | (819372) | (75121) | (188543) |
| **UNREALIZED GAIN ON MARKETABLE SECURITIES** | 38104 | 232947 | 82128 | 118184 |
| **REALIZED INVESTMENT GAIN** | 174064 | 29562 | 79026 | 29562 |
| **INTEREST AND DIVIDEND INCOME** | 80967 | 136750 | 40367 | 61896 |
| **INTEREST EXPENSE** | (41104) | (50039) | (19550) | (22551) |
| **OTHER INCOME** | 45173 |  | 18586 |  |
| **EQUITY IN NET LOSS OF AFFILIATE** | (204705) | (175500) | (70405) | (81000) |
| **INCOME (LOSS) BEFORE TAXES** | (274818) | (645652) | 55031 | (82452) |
| **INCOME TAX BENEFIT** | - | 130000 | - | 12500 |
| **NET INCOME (LOSS)** | $(274818) | $(515652) | 55031 | $(69952) |
| **NET INCOME (LOSS) PER COMMON SHARE - Basic and Diluted** | $(0.04) | $(0.08) | $0.01 | $(0.01) |
| **WEIGHTED AVERAGE SHARES USED IN COMPUTING PER COMMON SHARE AMOUNTS - Basic and Diluted** | 6154724 | 6240953 | 6154724 | 6235788 |

---

See Notes to Condensed Consolidated Financial Statements

---

| |
|:---|
| 6 |
| *[**Table of Contents**](#toc)* |

---

**BT BRANDS, INC. AND SUBSIDIARIES**

**CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY**

***(Unaudited)***

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| <br>***For the 26-week periods-*** | | | | | | |
|  | <br><br>**Shares** | **Common** <br>**Stock**<br>**Amount** | **Additional**<br>**Paid-in**<br> **Capital** | <br>**Accumulated**<br>**(Deficit)** | <br><br>**Treasury**  | <br><br>**Total** |
| **Balances, December 29, 2024** | 6154724 | $12309 | $11813735 | $(4361099) | $(499718) | $6965227 |
| **Stock-based compensation** |  |  | 93735 |  |  | 93735 |
| **Net loss** | - | - | - | (274818) | - | (274818) |
| **Balances, June 29, 2025** | 6154724 | $12309 | $11907470 | $(4635917) | $(499718) | $6784144 |
| **Balances, December 31, 2023** | 6246118 | $12492 | $11583235 | $(2049891) | $(357107) | $9188729 |
| **Stock-based compensation** |  |  | 110000 |  |  | 110000 |
| **Treasury stock purchase** | (50436) | (100) |  |  | (75890) | (75990) |
| **Net loss** | - | - | - | (515652) | - | (515652) |
| **Balances, June 30, 2024** | 6195682 | $12392 | $11693235 | $(2565543) | $(432997) | $8707087 |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| <br>***For the 13-week periods-*** | | | | | | |
|  |<br>**Shares** | **Common** <br>**Stock**<br>**Amount** | **Additional**<br>**Paid-in**<br> **Capital** |<br>**Accumulated**<br>**(Deficit)** |<br>**Treasury**  |<br>**Total** |
| **Balances, March 30, 2025** | 6154724 | $12309 | $11844735 | $(4690948) | $(499718) | $6666378 |
| **Stock-based compensation** |  |  | 62735 |  |  | 62735 |
| **Net income**  | - | - | - | 55031 | - | 55031 |
| **Balances, June 29, 2025** | 6154724 | $12309 | $11907470 | $(4635917) | $(499718) | $6784144 |
| **Balances, March 31, 2024** | 6246118 | $12492 | $11637235 | $(2495591) | $(357107) | $8797029 |
| **Stock-based compensation** |  |  | 56000 |  |  | 56000 |
| **Treasury stock purchase** | (50436) | (100) |  |  | (75890) | (75990) |
| **Net loss** | - | - | - | (69952) | - | (69952) |
| **Balances, June 30, 2024** | 6195682 | $12392 | $11693235 | $(2565543) | $(432997) | $8707087 |

---

See Notes to Condensed Consolidated Financial Statements

---

| |
|:---|
| 7 |
| *[**Table of Contents**](#toc)* |

---

**BT BRANDS, INC. AND SUBSIDIARIES**

**CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

***(Unaudited)***

---

| | | |
|:---|:---|:---|
|  | **26 Weeks ended,** | **26 Weeks ended,** |
|  | **June 29, 2025** | **June 30, 2024** |
| **CASH FLOWS FROM OPERATING ACTIVITIES** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;**Net loss** | $(274818) | $(515652) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjustments to reconcile net loss to net cash provide by (used in) operating activities- |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 301120 | 331893 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance costs included in interest expense | 1350 | 2700 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred taxes |  | (130000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 93735 | 110000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unrealized gain on marketable securities | (38104) | (232947) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on marketable securities | (174064) | (29562) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on equity method investment | 204705 | 175500 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-cash operating lease expense | 5955 | 11128 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities, net of acquisitions - |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Receivables | 36266 | 427 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory | 25500 | (33814) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 52875 | (45771) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | (162575) | 57338 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses | 5678 | (27609) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used) in operating activities | 77623 | (326369) |
| **CASH FLOWS FROM INVESTING ACTIVITIES** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition of net assets of Schnitzel Haus |  | (943000) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from the sale of equipment | 34500 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of property and equipment | (124365) | (141208) |
| &nbsp;&nbsp;&nbsp;&nbsp;Demand notes receivable from related company | (572357) | (25000) |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of marketable securities | (2144077) | (100258) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from the sale of marketable securities | 1705516 | 259188 |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of water bottle inventory | (292372) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets | 18110 | (6106) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (1375045) | (956384) |
| **CASH FLOWS FROM FINANCING ACTIVITIES** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Payment on margin loan to finance purchase of marketable securities |  | (115899) |
| &nbsp;&nbsp;&nbsp;&nbsp;Principal payment on long-term debt | (93925) | (90495) |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of treasury stock | - | (75990) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities | (93925) | (282384) |
| **CHANGE IN CASH AND CASH EQUIVALENTS** | (1391347) | (1565137) |
| **CASH and CASH EQUIVALENTS, BEGINNING OF PERIOD** | 1951415 | 5300446 |
| **CASH AND CASH EQUIVALENTS, END OF PERIOD** | $560068 | $3735309 |
| **SUPPLEMENTAL DISCLOSURES** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for interest | $46069 | $47339 |

---

See Notes to Condensed Consolidated Financial Statements

---

| |
|:---|
| 8 |
| *[**Table of Contents**](#toc)* |

---

**BT BRANDS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(Unaudited)**

**NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES**

***Basis of Presentation***

The accompanying unaudited condensed consolidated financial statements include the accounts of BT Brands, Inc. and its subsidiaries (the "Company," "we," "our," "us," "BT Brands," or "BT") and have been prepared in accordance with the US generally accepted accounting principles ("GAAP") for interim financial information and with the instructions to Securities and Exchange Commission ("SEC") requirements for Form 10-Q and Article 10 of Regulation S-X. All intercompany accounts and transactions have been eliminated in consolidation. The consolidated financial statements have been prepared on a basis consistent in all material respects with the accounting policies for the fiscal year ending December 29, 2024. In our opinion, all regular and recurring adjustments necessary for a fair presentation of our financial position and results of operation have been included. Operating results for interim periods are not necessarily indicative of the results that may be expected for a full fiscal year.

The accompanying Condensed Consolidated Balance Sheet as of June 29, 2025, does not include all the disclosures required by GAAP. These interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements as of December 29, 2024, and the related notes included in our Form 10-K for the fiscal year ending December 29, 2024.

***Reclassifications***

Certain reclassifications have been made to prior year amounts to conform to current period presentations. These changes have had no impact on the Company's total assets, liabilities, stockholders' equity or net loss.

***Use of Estimates***

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

***The Company***

BT Brands was incorporated as Hartmax of NY Inc. on January 19, 2016. Effective July 30, 2018, the Company acquired 100% of BTND, LLC.

We operate restaurants in the eastern two-thirds of the United States. Including our 40.7% owned Bagger Dave's business, we operate fifteen restaurants comprising the following:

---

| |
|:---|
| Six Burger Time fast-food restaurants located in the North Central region of the United States, collectively ("BTND"), a Burger Time location in Minot, North Dakota, was permanently closed in July 2025; |
| Bagger Dave's Burger Tavern, Inc., a 40.7% owned affiliate, operates five Bagger Dave's restaurants in Michigan, Ohio, and Indiana ("Bagger Dave's" or "BD"); |
| Keegan's Seafood Grille in Indian Rocks Beach, Florida ("Keegan's"); |
| Pie In The Sky Coffee and Bakery in Woods Hole, Massachusetts ("PIE"); |
| Schnitzel Haus is a German-themed fine dining restaurant and bar in Hobe Sound, Florida"(Schnitzel)". |

---

See Note 9 for information regarding our related party transactions, including our investment in and loans to NGI Corporation.

---

| |
|:---|
| 9 |
| *[**Table of Contents**](#toc)* |

---

***Business***

Our restaurants cover a broad range of concepts. We own and operate Keegan's Seafood Grille ("Keegan's"), a dine-in restaurant located in Florida; Pie In The Sky Coffee and Bakery ("PIE"), a casual dining coffee shop bakery in Woods Hole, Massachusetts: and, Schnitzel Haus ("Schnitzel"), a German-themed restaurant in Hobe Sound, Florida, purchased in May, 2024. Our Burger Time restaurants offer a variety of burgers and other affordable foods, sides, and soft drinks. Keegan's has operated in Indian Rocks Beach, Florida, for over thirty-five years, offering a variety of traditional fresh seafood items for lunch and dinner. The menu at Keegan's includes beer and wine. PIE features an array of freshly prepared baked goods, sandwiches, and our locally roasted coffee. Schnitzel is a full-service restaurant and bar featuring a German-themed menu and specialty imported European beers. Our revenues are derived from food and beverages at our restaurants, retail goods such as apparel, private-labeled "Keegan's Hot Sauce," and other souvenir items. "Souvenir" items account for an insignificant portion of our income.

On June 2, 2022, BT Brands purchased 11,095,085 common shares of Bagger Dave's, currently representing 40.7% of Bagger. We acquired ownership from the founder of Bagger Dave's for $1,390,000, or approximately $0.114 per share. Two representatives of BT Brands comprise two members of the three-member Board of Directors of Bagger. The Bagger concept offers a variety of burgers, including turkey burgers, hand-cut fries, craft beers, milkshakes, salads, black bean turkey chili, and pizza. The first Bagger Dave's opened in January 2008 in Berkley, Michigan. There are currently five Bagger Dave's operating restaurants, including three in Michigan and single units in Fort Wayne, Indiana, and Centerville, Ohio. In August 2025, Bagger Dave's announced that it is currently negotiating with potential purchasers for the store locations and would evaluate alternative options for the public company.

As detailed in Note 9 regarding Related Party transactions for the quarter, the Company agreed with NGI Corporation ("NGI") to purchase and process bottled water featuring characters licensed from The Walt Disney Company. The Company's inventory at June 29, 2025, includes $292,372 of inventory related to licensed bottled water, which the Company expects to sell in the second half of 2025.

***Fiscal Year Periods***

BT Brand's fiscal year is 52/53 weeks, ending on the Sunday closest to December 31. Most years consist of four 13-week accounting periods comprising a 52-week year. Fiscal 2024 was 52 weeks ending December 29, 2024, and Fiscal 2025 is 52 weeks ending December 28, 2025. References in this report to periods refer to the 13 and 26-week fiscal periods.

***Cash and Cash Equivalents***

Cash and cash equivalents may include money market mutual funds and United States Treasury Bills with original maturities at the time of purchase of three months or less. Our bank deposits often exceed the amount insured by the Federal Deposit Insurance Corporation. In addition, we maintain cash deposits in brokerage accounts, including money market funds above the insured amount. We do not believe there is a significant risk related to cash.

***Investments***

Our equity investment in an unconsolidated subsidiary of $99,734 and $304,439 is our investment in Bagger Dave's as of June 29, 2025, and December 29, 2024, respectively, and is determined under the "Equity Method" of accounting.

Investment in equity and notes receivable from a related company is $996,357. This amount includes a $359,221 in the form of a senior secured promissory note, and other loans to NGI Corporation. ("NGI"). BT Brands has also acquired $292,372 of Disney-licensed water bottles, which are expected to be sold in the second half of 2025. See Note 9 for further details regarding the NGI investment. See Note 9 for further details regarding our NGI investment.

Bagger Dave's common stock is traded on the OTC Pink Sheets market and files quarterly and annual financial reports with OTCMarkets, Inc. under the Alternative Reporting Standard. The listing with OTC Markets does not require financial information to be audited. For the 26 weeks ending June 29, 2025, Bagger Dave's had sales of $2,636,973 and a net loss of $502,959. For the 26 weeks, our 40.7% equity share in the loss was approximately $204,705, which is included in the accompanying statement of operations.

The Company classifies its investments in debt securities, such as convertible notes receivable, as available-for-sale when they are not classified as either held-to-maturity or trading securities. These securities are carried at fair value, with unrealized gains and losses, net of deferred taxes, reported as a component of accumulated other comprehensive income in stockholders' equity. The fair value of available-for-sale debt securities is determined using quoted market prices when available. In the absence of quoted market prices, fair value is determined using observable inputs such as interest rates and yield curves. Realized gains and losses on the sale of available-for-sale debt securities are determined using the specific identification method and are recognized in earnings. Interest income on available-for-sale debt securities is recognized when earned and is included in interest income on the Consolidated Statements of Operations. The Company evaluates available-for-sale debt securities for impairment in accordance with ASC 326-30 to determine whether an allowance for credit losses is needed. The Company considers various factors in assessing potential credit losses, such as the severity and duration of the impairment, the issuer's financial condition, and whether it has the intent to sell the security or it is more likely than not that it will be required to sell the security before its anticipated recovery.

***Fair Value of Financial Instruments***

Our accounting for fair value measurements of assets and liabilities is that they are recognized or disclosed at fair value in the statements on a recurring or nonrecurring basis, and adhere to the Financial Accounting Standards Board (FASB) fair value hierarchy that prioritizes the input to valuation techniques used to measure fair value.

The hierarchy prioritizes unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements).

---

| |
|:---|
| 10 |
| *[**Table of Contents**](#toc)* |

---

The three levels of the fair value hierarchy are as follows**:**

---

| |
|:---|
| Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that we can access at the measurement date. |
| Level 2 inputs are inputs other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the entire term of the asset or liability. |
| Level 3 inputs are unobservable inputs for the asset or liability. |

---

The carrying values of cash equivalents, receivables, accounts payable, and other financial working capital items approximate fair value due to their short maturity. The following is a summary of the fair value of investments.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **June 29, 2025** | **June 29, 2025** | **June 29, 2025** | **December 29, 2024** | **December 29, 2024** | **December 29, 2024** |
|  | **Fair value**<br>**Carrying**<br>**Amount** | **Level 1** | **Level 3** | **Fair value**<br>**Carrying**<br>**Amount** | **Level 1** | **Level 3** |
| Common stocks | $2754784 | 2754784 |  | $2129986 | $2129986 |  |
| Real Estate Investment Trust | 215500 | 215500 | - | 189569 | 189569 | - |
| Convertible demand note receivable from related party (Note 9) | 333136  | - | 333136  | 120000 | - | 120000  |
| Total | $3303420 | 2970284 | 333136  | $2439565 | $2319555 | 120000  |

---

***Receivables***

Receivables consist of estimated rebates due from primary vendors.

***Inventory***

Inventory consists of food, beverages, and supplies. It is stated at the lower cost or market (first-in, first-out method) or net realizable value. Inventory includes $292,372 of Disney-licensed water in refillable cans related to the Company's investment in NGI, see Note 9 to Consolidated Condensed Financial Statements.

***Property and Equipment***

Property and equipment are stated at cost. Depreciation is computed using the straight-line method over their estimated useful lives, which range from three to thirty years.

We review long-lived assets to determine if the carrying value of these assets is recoverable based on estimated cash flows. Assets are evaluated at the lowest level, for which cash flows can be identified at the restaurant level. In determining future cash flows, we estimate the future operating results of each restaurant. If such assets are considered impaired, the impairment is the amount by which the assets' carrying value exceeds the assets' fair value.

***Goodwill and Intangible Assets and Other Assets***

Goodwill is not amortized and is tested for impairment at least annually. The cost of other intangible assets is amortized over their expected useful lives.

***Assets Held for Sale***

The Company closed its Ham Lake, Minnesota, location in February 2025. A Burger Time location in Richmond, Indiana, closed on 2018, and on June 29, 2025, was under contract for sale. The sale of Richmond assets was completed on August 13, 2025. The Ham Lake and Richmond properties meet the held for sale criteria and are reflected in the accompanying financial statements as offered for sale.

***Income Taxes***

The Company follows Accounting Standards Codification (ASC 740), Accounting for Income Taxes. ASC 740 using the asset and liability approach in accounting for income taxes. Deferred tax assets and liability balances are determined based on differences between financial reporting and tax bases of assets and liabilities. They are measured using the enacted tax rates and laws that will be in effect when the differences are expected to be reversed. If necessary, we provide a valuation allowance to reduce deferred tax assets to their estimated realizable value. The deferred tax assets are reviewed periodically for recoverability, and valuation allowances are adjusted as required.

---

| |
|:---|
| 11 |
| *[**Table of Contents**](#toc)* |

---

As of June 29, 2025, we used a net combined federal and state rate of approximately 27.5% in estimating our current tax benefit. Given the recent losses, the Company has determined that sufficient uncertainty exists regarding the future realization of the deferred tax assets. Accordingly, a valuation allowance of approximately $633,000 has been recorded as of June 29, 2025, reducing the net deferred tax asset balance to zero. The Company will continue to assess the need for a valuation allowance in future periods. Should circumstances change and sufficient positive evidence emerge to support the realization of deferred tax assets, all or a portion of the valuation allowance may be reversed. The Company has approximately $3.1 million of federal operating tax loss carryforwards. The Company tax results will be more accurately determined based on its annual results. For the 26 weeks ending June 29, 2025, the Company estimated that there was no significant impact on its NOL carryforwards.

The Company has no accrued interest or penalties relating to income tax obligations. There are currently no federal or state examinations in progress. The Company has not had any federal or state tax examinations since its inception. All periods since inception remain open for inspection.

***Per Common Share Amounts***

Net income per common share is computed by dividing net income or loss by the weighted average number of shares of common stock outstanding during the period. Diluted net income or loss per share is calculated by dividing net income by the weighted average number of shares of common stock and potentially outstanding shares of common stock during each period. Common stock equivalents are excluded from the computation of diluted per-share amounts if their effect is anti-dilutive. There were no dilutive shares for the periods ending in 2025 and 2024.

N**OTE 2 – INTANGIBLE ASSETS** 

At June 29, 2025, and December 29, 2024, the value of acquired Intangible Assets being amortized are the following:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **June 29, 2025-** | **Estimated Life**<br>**(Years)** | **Original Cost** | **Accumulated**<br>**Amortization** | **Net Carrying Value** |
| Covenants not to Compete | 3 | $157000 | $(94662) | $62338 |
| Tradenames | 15 | 344000 | (74630) | 269370 |
|  |  | $501000 | $(169292) | $331708 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **December 29, 2024-** | **Estimated Life**<br>**(Years)** | **Original Cost** | **Accumulated**<br>**Amortization** | **Net Carrying Value** |
| Covenants not to Compete | 3 | $198000 | $(103135) | $94865 |
| Tradenames | 15 | 393000 | (70988) | 322012 |
| Impairment charge |  | - | - | (49078) |
|  |  | $591000 | $(174123) | $367799 |

---

On January 2, 2025, the Company closed its Village Bier Garten location. In connection with the closure, the Company recognized the impairment of Village Bier Garten assets in 2024.

The total amortization of intangible assets, including the covenants not to compete, will approximate $62,600 in 2025, $56,300 in 2026, $36,800 in 2027, and $23,000 per year through 2036 and approximately $5,600 in 2037.

The total amortization expense was $19,625 and $36,091, respectively, for the 13-week and 26-week periods in 2025. The amortization expense was $37,800 and $63,950, respectively, for the 13-week and 26-week periods in 2024.

---

| |
|:---|
| 12 |
| *[**Table of Contents**](#toc)* |

---

**NOTE 3 – PROPERTY AND EQUIPMENT**

Property and equipment consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **June 29,**<br>**2025** | &nbsp;&nbsp;&nbsp;&nbsp;**December 29,** <br>**2024** |
| Land | $435239 | $435239 |
| Equipment | 3985458 | 4149525 |
| Buildings and leasehold improvements | 2577155 | 2915784 |
| Total property and equipment | 6997852 | 7500548 |
| Accumulated depreciation | (3586034) | (3575663) |
| Net | 3411818 | 3924885 |
| Less – property held for sale | (682894) | (258751) |
| Less – impairment charge | - | (322794) |
| Net property and equipment | $2728924 | $3343340 |

---

Depreciation expense for the 26-week periods in 2025 and 2024 was $265,029 and $267,943, respectively. For the 13-week periods in 2025 and 2024, the depreciation expense was $136,770 and $133,951, respectively.

**NOTE 4 - ACCRUED EXPENSES** 

Accrued expenses consisted of the following at:

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **December 29,** <br>**2024** |
| Accrued real estate taxes | $23173 | $46401 |
| Accrued payroll | 215177 | 177275 |
| Accrued payroll taxes | 2304 | 6851 |
| Accrued sales taxes payable | 88460 | 57706 |
| Accrued vacation pay | 2423 | 17663 |
| Accrued gift card liability | 28729 | 38425 |
| Other accrued expenses | 16768 | 27035 |
|  | $377034 | $371356 |

---

**NOTE 5 - LONG-TERM DEBT** 

Our long-term debt is as follows:

---

| | | |
|:---|:---|:---|
|  | **June 29,**<br>**2025** | **December 29,** <br>**2024** |
| Three notes payable to a bank dated June 28, 2021, due in monthly installments totaling $22,213, including principal and interest at a fixed rate of 3.45% through June 28, 2031. Beginning in July 2031, the interest rate will equal the greater of the "prime rate" plus .75%, or 3.45%. These notes mature on June 28, 2036. The notes are secured by mortgages covering seven owned properties, BT Brands and an officer of the Company, both of whom guarantee payment of the notes. | $2213218 | $2307143 |
| Less - unamortized debt issuance costs | (29449) | (30799) |
| Current maturities  | (191435) | (185009) |
|  | $1992334 | $2091335 |

---

---

| |
|:---|
| 13 |
| *[**Table of Contents**](#toc)* |

---

**NOTE 6 - STOCK-BASED COMPENSATION**

In 2019, we adopted the BT Brands, Inc. 2019 Incentive Plan (the "Plan"), under which the Company may grant stock options, stock appreciation rights, restricted stock, restricted stock units, performance shares, performance stock units, and other stock and cash awards to eligible participants. As of June 29, 2025, 775,750 shares were available for grant under the 2019 Incentive Plan.

In 2024, we issued a total of 15,000 ten-year options to the then-existing outside member of our Board of Directors to purchase shares at $1.61 per share; we also granted 5,000 fully vested options to purchase shares at $1.70 per share to a new member of the Board. In 2022, we granted 216,000 options, including 175,000 options to Company officers and 41,000 options to employees and a consultant to purchase shares at $2.58 per share.

In 2023, we granted a consultant a warrant to purchase 100,000 shares at $2.50 per share for seven years. The warrant vests monthly over five years, so long as the consultant continues in this capacity. Assuming the consulting agreement continues to full term, we project that approximately $112,000 in stock-based compensation will be recognized at $32,000 per year in each of the next three years, and $16,000 will be recognized in 2028.

Compensation expense equal to the fair value of the options at the grant date is recognized in general and administrative expense over the applicable service period. Total equity-based compensation expenses for stock options and warrants for the 26-week periods in 2025 and 2024 were $93,735 and $110,000, respectively. Based on current estimates, we project that approximately $100,000 in stock-based compensation expense for stock options will be recognized over the next two years: $12,000 in the remainder of 2025 and $41,000 in 2026.

Subject to the discretion of the Compensation Committee of the board of directors at the time of grant, generally, stock options granted to employees and directors vest 20% upon grant and 20% in annual installments for four years. Unless modified by the board of directors, options expire ten years from the date of the grant and terminate 90 days following termination of employment.

During July 2025, the Board approved a grant of 37,500 stock options with an exercise price of $1.50 per share. This grant included 17,500 fully vested options and 20,000 options vested 20% on the date of grant and 20% vesting on each of the following four anniversary dates.

We utilize the Black-Scholes option pricing model when determining the compensation cost associated with stock options issued using the following significant assumptions:

· Stock price – Published trading market values of the Company's common stock as of the grant date.

· Exercise price – The stated exercise price of the stock option.

· Expected life – The simplified method

· Expected dividend – The rate of dividends expected to be paid over the term of the stock option.

· Volatility – Estimated volatility.

· Risk-free interest rate – The daily United States Treasury yield curve rate corresponding to the expected life of the award

---

| |
|:---|
| 14 |
| *[**Table of Contents**](#toc)* |

---

Information regarding our stock options is summarized below:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **26-Week period ended June 29, 2025-** | **Number** <br>**of Options** | **Weighted Average**<br>**Exercise**<br>**Price** | **Weighted Average Remaining Term** <br>**(In Years)** | **Aggregate**<br>**Intrinsic**<br>**Value** |
| Options outstanding at December 29, 2024 | 339250 | $2.53 | 7.4 | $0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Granted | 0 | 0 |  | 0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Exercised | 0 | 0 |  | 0 |
| Cancelled, forfeited, or expired | (15000) | 2.50 | 6.9 | 0 |
| Options outstanding at June 29, 2025 | 324250 | $2.56 | 6.3 | $0 |
| Options exercisable at June 29, 2025 | 220408 | $2.60 | 6.9 | $0 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **26-Week period ended June 30, 2024-** | **Number**<br>**of Options** | **Weighted Average**<br>**Exercise**<br>**Price** | **Weighted Average Remaining Term** <br>**(In Years)** | **Aggregate**<br>**Intrinsic**<br>**Value** |
| Options outstanding at December 31, 2023 | 319250 | $2.62 | 7.8 | $0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Granted | 15000 | 1.61 |  | 0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Exercised | 0 | 0 |  | 0 |
| Canceled, forfeited, or expired | 0 | 0 |  | 0 |
| Options outstanding at June 30, 2024 | 334250 | $2.57 | 7.4 | $0 |
| Options exercisable at June 30, 2024 | 109802 | $2.70 | 8.0 | $0 |

---

On February 27, 2023, the Company finalized a Contingent Incentive Share Award with senior executives. The Contingent Incentive Share Awards provides that so long as the Company's publicly traded warrants are outstanding, senior management of the Company will be deemed to earn an aggregate award of 250,000 shares of common stock upon the Company's share price reaching $8.50 per share for 20 consecutive trading days, provided, however, participants must be employed by the Company at the time the Incentive Shares are earned. The estimated expense associated with this award was determined to be $265,000. Assumptions used in the model include a risk-free rate of 4.4% and volatility of 63%. We project that the remainder of $36,000 of stock-based compensation in connection with these awards will be recognized in 2025.

**NOTE 7 – LEASES**

The present value of leases is calculated when the lease is entered into or assumed by us using an incremental borrowing rate at the time. Variable lease expenses are primarily property taxes and insurance. The remaining lease covering the former Village Bier Garten location was assigned to an unrelated party in January 2025.

Keegan's lease is for approximately 2,800 square feet of restaurant space. At inception, Keegan's 131-month lease provided for an initial rent of $5,000 per month with an annual escalation equal to the greater of 3% or the increase in the Consumer Price Index. The lease is being accounted for as an operating lease. At the inception of the lease, we recorded an operating lease obligation and a right-of-use asset of $624,000. The present value of future lease payments discounted at 3.75% of the remaining lease obligation of approximately $483,000 is reflected as a liability in the accompanying financial statements at June 29, 2025.

The PIE lease is for approximately 3,500 square feet of restaurant and bakery production space. The terms of the 60-month lease provide for an initial rent of $10,000 per month with an annual escalation of 3% after 24 months. The PIE lease includes three five-year renewal option periods. The PIE lease is accounted for as an operating lease. At the inception of the lease, we recorded an operating lease obligation and a right-of-use asset of $1,055,000. The present value, discounted at 4.5% of the remaining lease obligation of approximately $809,000, is reflected as a liability in the accompanying financial statements at June 29, 2025.

In May 2024, with the acquisition of Schnitzel Haus assets, we assumed the remaining 44 months on the restaurant's lease obligation for approximately $5,400 per month. The Schnitzel Haus lease is accounted for as an operating lease. At its inception, we recorded an operating lease obligation and a right-of-use asset of $182,878. The present value, discounted at 6.5% of the remaining lease obligation of $146,000, is reflected as a liability in the accompanying financial statements at June 29, 2025.

---

| |
|:---|
| 15 |
| *[**Table of Contents**](#toc)* |

---

The following is a schedule of the approximate minimum future lease payments on the operating leases as of June 29, 2025:

---

| | |
|:---|:---|
|  | **Total** |
| Remainder 2025 | $125440 |
| 2026 | 267996 |
| 2027 | 220251 |
| 2028 | 222507 |
| 2029 | 225193 |
| 2030 and thereafter | 558164 |
| Total future minimum lease payments | 1619551 |
| Less - interest | (189602) |
|  | $1436949 |

---

The total operating lease expenses for the second 13-week period in 2025 and 2024 were approximately $73,000 and $85,000, respectively. In the 2025 and 2024 respective 26-week periods, operating lease expenses totaled approximately $147,000 and $155,000. Cash paid for leases during the 13 weeks ending June 29, 2025, totaled approximately $68,000, and in the 13 weeks ending June 30, 2024 it totaled approximately $79,000. Cash paid for leases was approximately $141,000 and $146,000 for the 2025 and 2024 26-week periods, respectively. Variable expenses for lease properties were approximately $11,000 in the 13 weeks in 2025 and $9,000 in the 13 weeks of 2024. Variable lease expenses were approximately $20,000 and $26,000 in the 26-week periods in 2025 and 2024, respectively.

The Company pays monthly rent under month-to-month arrangements for corporate and administrative office spaces in Minnetonka, Minnesota, of approximately $1,400.

**NOTE 8 – SHAREHOLDERS' EQUITY** 

On November 12, 2021, the Company completed a public offering of Units consisting of one share of common stock and one five-year stock purchase warrant to purchase one common share at $5.50. The Company has the right to redeem the warrants under certain conditions. The net proceeds from the offering were $10,696,575.

On June 6, 2024, we authorized a stock repurchase program, under which we may repurchase up to 625,000 shares, or approximately 10.0%, of our currently issued and outstanding common stock (the "2024 Share Repurchase Program"). We have not established any maximum aggregate price to be paid for shares that we repurchase. As of December 29, 2024, we repurchased 306,394 shares, including 91,394 shares under the 2024 Share Repurchase Program. We may purchase up to an additional 533,606 shares under the 2024 Share Repurchase Program. We are purchasing the shares with available cash. We may purchase shares of our common stock from time to time, in amounts, at prices, and at such times as we deem appropriate, subject to market conditions, legal requirements and other considerations. Our purchases may be executed using open market purchases, unsolicited or solicited privately negotiated transactions, or other transactions. The 2024 Share Repurchase Program does not obligate us to repurchase any specific number of shares and may be suspended, modified, or terminated at any time without prior notice. The 2024 Share Repurchase Program does not contain a time limitation during which repurchases are permitted to occur. We did not purchase any shares under the 2024 Share Repurchase Program during the first half of 2025.

*Potential Sale and Issuance of Stock*

On December 13, 2024, BT Brands entered into an Equity Distribution Agreement (the "Distribution Agreement ") with Maxim Group LLC ("Maxim") to sell shares of the Company's common stock, subject to the maximum aggregate sales proceeds of up to $3,005,000 pursuant to the applicable prospectus supplement, from time to time, through an "at the market offering program under which Maxim will act as sales agent. The Distribution Agreement provides that Maxim will be entitled to a fixed commission of 3% of the gross proceeds from the sale of common stock under the share distribution.

---

| |
|:---|
| 16 |
| *[**Table of Contents**](#toc)* |

---

**NOTE 9 - RELATED PARTY TRANSACTION**

***NGI Corporation***

As of June 29, 2025, the total amount invested in equity and loans to NGI is $996,357. This amount includes:

---

| |
|:---|
| $333,136 in demand loans to NGI, which bear interest at 15%, payable-in-kind. The aggregate amount of principal and interest accrued on these loans are convertible into shares of NGI Series B preferred stock and warrants at any time at BT Brands' option. The Series B shares, including accrued in-kind dividends, are convertible to NGI common shares on a share-for-share basis. Approximately $25,000 in accrued interest on these loans has not been recognized. BT Brands periodically the status and evaluates its conversion option. |
| As consideration for the demand loans, the 358,000 warrants noted below were extended for five years beyond the original expiration date and the warrants were modified to reflect the provision that the exercise price per share shall be adjusted to equal the share price equal to any NGI's offering price per share of any common stock offering below $1.00 per share of more than $1 million in gross offering cost. |
| $359,221 in a senior secured promissory note acquired from the original lender to NGI, bearing interest at 12% per year and granting to BT Brands a senior secured interest in all of the assets of NGI; and |
| $304,000 in equity investments. |

---

BT Brands has purchased Disney-character aluminum bottles through direct payment to vendors and suppliers, aggregating approximately 292,372 bottles as of June 29, 2025. NGI has the option to repurchase the bottles from BT at $1.50 per bottle. Under the terms of the agreement, BT may sell bottles to a third party; in this case, BT must remit to NGI the net sales price over $1.50 per bottle. As of June 29, 2025, $292,372 has been spent to purchase and process bottles under this program. We expect the bottles owned by BT to be sold during the second half of 2025. We have the option to buy additional bottles from NGI on similar terms.

Prior to 2023, BT Brands made a series of equity investments in NGI and received 179,000 common shares and warrants expiring on March 31, 2029, to purchase 358,000 shares of common stock for $1.00 per share. On February 12, 2022, we invested $229,000 in NGI Series A1 Preferred shares, which were subsequently converted into 157,456 NGI common shares and 34,697 common stock purchase warrants. The investment in NGI does not have a readily determined market value, and it is carried at the historical cost determined by BT Brands, which it believes is reasonable.

As of June 29, 2025, our total investment in NGI is as follows:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Shares** | **Warrants** | **Loans** | **Total Investment** | **Bottle Inventory** |
| Balance, December 31, 2023 | 336496 | 392697 | $0 | $304000 | $0 |
| 2024 Activity | 0 | 0 | 120000 | 120000 | 0 |
| Balance, December 29, 2024 | 336496 | 392697 | 120000 | 424000 | 0 |
| 26 weeks ended June 29, 2025 | 0 | 0 | 572357 | 572357 | 292372 |
| **Balance, June 29, 2025** | **336496** | **392697** | $**692357** | $**996357** | $**292372** |

---

As of June 29, 2025, assuming exercise of all warrants and options, BT Brands owns less than 5 % of NGI's fully diluted shares.

Our COO, Kenneth Brimmer, is a member of NGI's board and its CFO. Effective April 1, 2025, Gary Copperud resigned from the NGI board of directors.

**NOTE 10 – CONTINGENCIES**

In the course of its business, the Company may be a party to claims and legal or regulatory actions arising from the conduct of its business. We are unaware of any significant asserted or potential claims that could materially impact our financial position.

**NOTE 11 – SUBSEQUENT EVENT – RICHMOND SALE**

On August 13, 2025, the Company completed the sale of its Richmond property, which had been held for sale, for a gross selling price of $550,000. An estimated gain of $250,000 will be recognized during the third quarter.

---

| |
|:---|
| 17 |
| *[**Table of Contents**](#toc)* |

---

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

The following discussion of the financial condition, results of operations, liquidity, and capital resources of BT Brands, Inc. and its wholly-owned subsidiaries (together, "BT Brands" "we," "our," or the "Company") should be read in conjunction with the Company's condensed consolidated financial statements and accompanying notes included under Part I, Item 1 of this Quarterly Report on Form 10-Q, as well as with the audited consolidated financial statements and accompanying notes and Management's Discussion and Analysis of Financial Condition and Results of Operations included in the Company's Annual Report on Form 10-K for the year ended December 29, 2024.

**Introduction**

As of June 29, 2025, including our partially owned Bagger Dave's business, we own and operate the following sixteen restaurants:

---

| |
|:---|
| Seven Burger Time fast-food restaurants ("BTND"); |
| Keegan's Seafood Grille in Indian Rocks Beach, Florida ("Keegan's"); |
| Pie In The Sky Coffee and Bakery in Woods Hole, Massachusetts ("PIE"). |
| Schnitzel Haus in Stuart, Florida ("Schnitzel"). |
| Unconsolidated affiliate, Bagger Dave's Burger Tavern, Inc., 40.7% owned, operates six Bagger Dave's restaurants in Michigan, Ohio, and Indiana ("BD"). |

---

Burger Time opened its first restaurant in Fargo, North Dakota, in 1987. Burger Time restaurants feature grilled hamburgers and other affordable foods such as chicken sandwiches, pulled pork sandwiches, sides, and soft drinks. Burger Time's operating principles include (i) offering bigger burgers and more value for the money; (ii) offering a limited menu to permit attention to quality and speed of preparation; (iii) providing fast service by way of single and double drive-thru designs and a point-of-sale system that expedites the ordering and preparation process, and (iv) great tasting and quality food made fresh to order at a fair price. Our primary strategy is to serve the drive-thru and take-out segment of the quick-service restaurant industry.

The average customer transaction at our Burger Time restaurants was unchanged in the first half of 2025 at approximately $15.00. We have implemented new initiatives for Burger Time in third-party delivery, which generally results in a higher check average, and we expect to contribute to future sales growth. Many factors influence our sales trends. Our business environment is challenging, as competition is intense.

We operate through a central management organization that provides continuity across our restaurant base by utilizing the efficiencies of a central management team.

**Notable Recent Events**

At the beginning of 2025, we closed our Village Bier Garden restaurant in Cocoa, Florida, and in February 2025, we ceased operations at our Ham Lake, Minnesota location. For the 26-week period in 2024, the two closed locations contributed approximately $935,000 in revenue and recorded an operating loss of approximately $213,000. We entered into an assignment of the Village Bier Garten lease to an unrelated party and are currently assessing alternatives for the Ham Lake location, including the sale of the property, which we believe would result in a gain on the sale of assets.

**Material Trends and Uncertainties**

Industry trends have a direct impact on our business. Current trends include difficulties attracting food service workers and rapid inflation in the cost of input items. Recent trends also include the rapidly changing area of technology and food delivery. The major companies in the restaurant industry have rapidly adopted and developed smartphone and mobile delivery applications, aggressively expanded drive-through operations, and developed loyalty programs and database marketing supported by a robust technology platform. We expect these trends to continue as restaurants aggressively compete for customers. Competitors will continue to discount prices through aggressive promotions.

---

| |
|:---|
| 18 |
| *[**Table of Contents**](#toc)* |

---

**Recent performance**

The following are key highlights from the Company's performance for the 13-week and 26-week periods ending June 29, 2025:

---

| |
|:---|
| Net sales for the 13 weeks were $3.78 million, down 8.1% from 2024 due to two store closures; Schnitzel Haus contributed $0.5 million. |
| Net income for the 13 weeks improved to $55,031 from a loss of $69,952 in 2024. |
| Restaurant-level EBITDA for the quarter improved to 16.9% of revenues from negative 10.6% in 2024. |
| Labor costs fell to 37.0% of sales from 40.2% in 2024, reflecting improved staffing efficiency and store closures. |
| Total costs and expenses decreased significantly due to disciplined cost control, offsetting a decline in sales. |
| For the 26 weeks, net loss improved to $274,818 from $515,652 in 2024, driven by operational efficiencies and the closing of two underperforming locations. |
| Strong focus on cost control, improved pricing strategies, and the impact of strategic closures contributed to improved margins. |
| The Company plans to continue leveraging seasonal strength, cost reductions, and targeted sales initiatives for future growth. |

---

**Results of Operations for the Thirteen Weeks Ended June 29, 2025, and the Thirteen Weeks Ended June 30, 2024**

**Summary**

The Company's focus on operational efficiencies, disciplined expense management, and strategic closures of underperforming locations has resulted in improved margins and improved results despite lower sales volumes. Continued cost management and leveraging seasonal strengths are expected to be a central focus of management in future quarters. For the thirteen weeks ending June 29, 2025, net sales were $3.78 million, a decrease of $330,949 or 8.1% compared to $4.11 million for the same period in 2024. The decline reflects the closing of the Village Bier Garten and the Ham Lake Burger Time location in the first quarter of 2025. Total costs and expenses decreased to $3.85 million from $4.30 million in the prior year. The loss from operations narrowed significantly to $75,121, compared to a loss of $188,543 in 2024. After including investment gains, interest, and equity losses, the Company recorded net income of $55,031, a significant improvement compared to a net loss of $69,952 in the same period of 2024.

---

| |
|:---|
| 19 |
| *[**Table of Contents**](#toc)* |

---

The following table sets forth our Condensed Statements of Operations and percentages of total sales for the thirteen-week fiscal periods. The percentages below may not reconcile because of rounding.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 weeks ended,**<br>**June 29, 2025** | **13 weeks ended,**<br>**June 29, 2025** | **13 weeks ended,**<br>**June 30, 2024** | **13 weeks ended,**<br>**June 30, 2024** |
|  | **Amount** | **%** | **Amount** | **%** |
| **SALES** | $3779690 | 100.0% | $4110639 | 100.0% |
| **COSTS AND EXPENSES** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Restaurant operating expenses |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Food and paper costs | 1249220 | 33.1 | 1565070 | 38.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Labor costs | 1374603 | 36.4 | 1551762 | 37.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Occupancy costs | 302021 | 8.0 | 344356 | 8.4 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other operating expenses | 253185 | 6.7 | 211838 | 5.2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 144725 | 3.8 | 171351 | 4.2 |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 531057 | 14.1 | 454805 | 11.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 3854811 | 102.0 | 4299182 | 104.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss from operations | (75121) | (2.0) | (188543) | (4.6) |
| **UNREALIZED GAIN ON MARKETABLE SECURITIES** | 82128 | 2.2 | 118184 | 2.9 |
| **REALIZED INVESTMENT GAIN** | 79026 | 2.1 | 29562 | .7 |
| **INTEREST EXPENSE** | (19550) | (.5) | (22551) | (0.5) |
| **INTEREST AND DIVIDEND INCOME** | 40367 | 1.1 | 61896 | 1.5 |
| **OTHER INCOME** | 18586 | .5 |  |  |
| **EQUITY IN AFFILIATE LOSS** | (70405) | (1.9) | (81000) | (2.0) |
| **INCOME TAX BENEFIT** | - | - | 12500 | .3 |
| **NET INCOME (LOSS)** | $55031 | 1.5% | $(69952) | (1.7)% |

---

***Overview of Results***

For the thirteen weeks ending June 29, 2025, net sales were $3.78 million, a decrease of $330,949 or 8.1% compared to $4.11 million for the same period in 2024. The decline reflects the closing of the Village Bier Garten and the Ham Lake Burger Time location in the first quarter of 2025. Total costs and expenses decreased to $3.85 million from $4.30 million in the prior year. The operating result improved from a loss of $188,543 in the previous year to a loss of $75,121. After nonoperating items, including investment gains, interest, and equity losses, the Company recorded net income of $55,031, a significant improvement compared to a net loss of $69,952 in the same period of 2024.

***Net Revenues***

Net sales for the thirteen weeks ended June 29, 2025, were $3,779,690, reflecting a decline from $4,110,639 in the same period of 2024. The decrease was primarily due to the closure of two locations, which recorded approximately $400,000 in revenue in 2024. The recently acquired Schnitzel Haus, purchased in the second quarter of 2024, contributed approximately $330,000 in sales during the 2025 quarter.

Sales at Burger Time restaurants ranged from a low of approximately $133,000 to a high of $344,000 per location, with an average unit sales volume of approximately $240,000. Seasonal factors also influenced results: Cape Cod-based PIE remains a significant contributor in the second and third quarters. In the second quarter, PIE sales totaled $1,042,000, a 4% increase year-over-year.

---

| |
|:---|
| 20 |
| *[**Table of Contents**](#toc)* |

---

***Costs and Expenses-***

***Food and Paper Costs***

Food and paper costs decreased to 33.1% of sales (or $1,249,220) compared to 38.1% ($1,565,070) for the prior year. This improvement reflects the benefits of selective menu price increases, menu adjustments at BTND (including the introduction of hand-cut fries), and cost-cutting measures at all locations, which helped offset inflationary pressures.

***Labor Costs***

Labor and benefits costs were 36.4% of sales ($1,374,603) in 2025, down from 37.7% ($1,551,762) in 2024. The improvement was driven by enhanced labor cost controls and the closure of Village Bier Garten, which historically had higher labor costs.

***Occupancy Costs***

Occupancy costs declined to 8.0% of sales ($302,021) from 8.4% ($344,356) in 2024. The reduction was due to the closure of certain underperforming units and leveraging sales volume against fixed occupancy expenses.

***Other Operating Expenses***

Other operating expenses increased to 6.7% of sales ($253,185), compared to 5.2% ($211,838) in the prior year, reflecting higher maintenance, utilities, and fees associated with increased use of third-party delivery.

***Depreciation and Amortization***

Depreciation and amortization expense decreased to 3.8% of sales ($144,725), compared to 4.2% ($171,351) in 2024, due to more assets reaching full depreciation.

***General and Administrative Costs***

General and administrative costs increased to $531,057 from $454,805, increasing as a percentage of sales to 14.1% from 11.1% in the prior year. The increase is, in part, attributable to consulting costs directed toward company-wide cost control initiatives.

charged to general and administrative expenses,

***Operating Income (Loss)***

The loss from operations improved to a loss of $75,121, compared to a $188,543 loss in the same period of 2024. This improvement reflects cost savings initiatives and better margins despite lower sales.

***Other Income and Expenses***

---

| |
|:---|
| Unrealized gain on marketable securities was $82,128 compared to a gain of $118,184 in 2024. |
| Realized investment gains were $79,026 versus $29,562 in 2024. |
| Interest expense was $19,550, slightly lower than $22,551 in 2024. |
| Interest and dividend income was $40,367 compared to $61,896 in 2024. |
| Equity in the Bagger Dave's affiliate loss was $70,405 versus $81,000 in the prior year. |
| No income tax benefit was recorded for the quarter, compared to $12,500 in the same period last year. |

---

***Net Income (Loss)***

Net income for the thirteen weeks ending June 29, 2025, was $55,031 (1.5% of sales) compared to a net loss of $69,952 (1.7% of sales) in 2024. The improved results were the result of expense reductions, disciplined cost management, and improvements in operating performance, as well as investment gains and dividends.

---

| |
|:---|
| 21 |
| *[**Table of Contents**](#toc)* |

---

**Results of Operations – Twenty-Six Weeks Ended June 29, 2025 Compared to Twenty-Six Weeks Ended June 30, 2024**

**Overview of Results**

For the twenty-six weeks ending June 29, 2025, net sales were $7.01 million, a decrease of $290,093 or 4.0% compared to $7.30 million for the same period in 2024. Total costs and expenses decreased to $7.33 million from $8.12 million in the prior year. The loss from operations improved significantly to $367,317, compared to a loss of $819,372 in 2024. The following table sets forth our Condensed Statements of Operations and percentages of total sales for the twenty-six week fiscal periods. The percentages below may not reconcile because of rounding.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **26 Weeks ended.**<br>**June 29, 2025** | **26 Weeks ended.**<br>**June 29, 2025** | **26 Weeks ended,** <br>**June 30, 2024** | **26 Weeks ended,** <br>**June 30, 2024** |
|  | **Amount** | **&nbsp;&nbsp;&nbsp;&nbsp; %** | **Amount** | **%** |
| **SALES** | $7010763 | 100.0% | $7300786 | 100.0% |
| **COSTS AND EXPENSES** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Restaurant operating expenses |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Food and paper costs | 2449549 | 34.9 | 2844028 | 39.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Labor costs | 2592500 | 37.0 | 2938448 | 40.2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Occupancy costs | 611715 | 8.7 | 680631 | 9.3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other operating expenses | 441105 | 6.3 | 415738 | 5.7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 301120 | 4.3 | 331893 | 4.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 982091 | 14.0 | 909420 | 12.5 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 7378080 | 105.2 | 8120158 | 111.2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss from operations | (367317) | (5.2) | (819372) | (11.2) |
| **UNREALIZED GAIN ON MARKETABLE SECURITIES** | 38104 | .5 | 232947 | 3.2 |
| **REALIZED INVESTMENT GAIN** | 174064 | 2.5 | 29562 | .4 |
| **INTEREST EXPENSE** | (41104) | .6 | (50039) | (0.7) |
| **INTEREST AND DIVIDEND INCOME** | 80967 | 1.2 | 136750 | 1.9 |
| **OTHER INCOME** | 45173 | .1 |  |  |
| **EQUITY IN AFFILIATE LOSS** | (204705) | 1.9 | (175500) | (2.4) |
| **INCOME TAX BENEFIT**  | - | - | 130000 | 1.8 |
| **NET LOSS** | $(274818) | (3.9)% | $(515652) | (7.1)% |

---

***Net Revenues***

Net sales for the twenty-six weeks ended June 29, 2025, were $7,010,763, reflecting a decline from $7,300,786 in the same period of 2024. The decrease was principally the result of a decline in sales of approximately $900,000, resulting from the closure of two locations, offset by the inclusion of Schnitzel Haus for the entire 26-week period in 2025. Burger Time unit sales for the 26 weeks ranged in gross sales from approximately a low of $250,000 to a high of $628,000. The average sales for each Burger Time location open during the 26-week period in both years was approximately $448,000, a decline from $465,000 in 2024.

***Costs and Expenses-***

***Food and Paper Costs***

Food and paper costs decreased to 34.9% of sales (or $2,449,549) compared to 39.0% ($2,844,028) for the prior year. This decrease reflects the benefits of menu pricing strategies, improved purchasing, and cost control efforts.

---

| |
|:---|
| 22 |
| *[**Table of Contents**](#toc)* |

---

***Labor Costs***

Labor and benefits costs were 37.0% of sales ($2,592,500) in 2025, down from 40.2% ($2,938,448) in 2024. The improvement was due to better labor cost management, operational efficiencies, and the closure of higher-cost locations.

***Occupancy Costs***

Occupancy costs declined to 8.7% of sales ($611,715) from 9.3% ($680,631) in 2024. This reduction reflects the benefit associated with closing the Village Bier Garten, which had a high occupancy cost.

***Other Operating Expenses***

Other operating expenses decreased to 6.3% of sales ($441,105), compared to 5.7% ($415,738) in the prior year. The increase resulted from fees associated with greater utilization of third-party delivery services and higher utility costs at most restaurants.

***Depreciation and Amortization***

Depreciation and amortization expense decreased to 4.3% of sales ($301,120) from 4.5% ($331,893) in 2024. The decrease primarily reflects more assets reaching full depreciation.

***General and Administrative Costs***

General and administrative costs were steady at 14.0% of sales, an increase to $982,091 from $909,420 in 2024. The increase reflects the additional consulting costs charged to corporate expenses.

***Operating Income (Loss)***

The loss from operations improved to $367,317, compared to a loss of $819,372 in 2024. This improvement reflects cost-cutting measures and operational efficiencies despite lower sales.

***Other Income and Expenses***

---

| |
|:---|
| Unrealized gains on marketable securities were $82,128 compared to a gain of $232,947 in 2024. |
| Realized investment gains were $174,064 versus $29,562 in 2024. |
| Interest expense was $41,104, slightly lower than $50,039 in 2024. |
| Interest, dividend, and other income was $126,140 compared to $136,750 in 2024. |
| Equity in affiliate loss was $204,705 versus $175,500 in the prior year. |
| No income tax benefit was recorded for the period, compared to $130,000 in the same period last year. |

---

***Net (Loss)***

Net loss for the twenty-six weeks ended June 29, 2025, was $274,818 (3.9% of sales) compared to a net loss of $515,652 (7.1% of sales) in 2024. Significant expense reductions, disciplined cost management, and operational efficiencies drove the decrease in net loss.

***Restaurant-Level EBITDA***

To supplement the consolidated financial statements, which are prepared and presented in accordance with GAAP, we use restaurant-level EBITDA (earnings before interest, taxes, depreciation, and amortization), which is not a measure defined by GAAP. This non-GAAP operating measure is useful to both management and investors because it represents one means of gauging the overall profitability of our recurring and controllable core restaurant operations. However, this measure is not indicative of our overall results, nor does the restaurant-level profit accrue directly to the benefit of stockholders, primarily due to the exclusion of corporate-level expenses. Depreciation and amortization are excluded because they are not ongoing. Restaurant-level EBITDA for the thirteen weeks ending June 29, 2025, was $600,661 (15.0% of revenues), compared to $437,613 (10.6% of revenues) in 2024. This non-GAAP metric reflects a significant improvement in controllable restaurant-level profitability, driven by better labor and cost controls, selective menu price increases, and efficiency improvements across operating units.

---

| |
|:---|
| 23 |
| *[**Table of Contents**](#toc)* |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **26 Weeks Ended,** | **26 Weeks Ended,** | **13 Weeks Ended,** | **13 Weeks Ended,** |
|  | **June 29, 2025** | **June 30, 2024** | **June 29, 2025** | **June 30, 2024** |
| Revenues | $7010763 | $7300786 | $3779690 | $4110639 |
| Reconciliation: |  |  |  |  |
| Loss from operations | (367317) | (819372) | (75121) | (188543) |
| Depreciation and amortization | 301120 | 331893 | 144725 | 171351 |
| General and administrative, corporate-level expenses | 982091 | 909420 | 531057 | 454805 |
| Restaurant-level EBITDA  | $915894 | $421941 | $600661 | $437613 |
| **Restaurant-level EBITDA margin**  | **13.1%** | **5.8%** | **15.9%** | **10.6%** |

---

Restaurant-level EBITDA for both the 13-week and the 26-week periods ended June 29, 2025, showed significant improvement over the prior year. This non-GAAP metric reflects stronger operational performance and improved cost controls, demonstrating continued progress in the Company's core restaurant operations. Restaurant-level EBITDA for the 26 weeks ended June 29, 2025, was $915,894.

***Summary***

During the first half of fiscal 2025, the Company has made significant strides in reducing operating losses through effective cost management and operational efficiencies. Although sales declined due to the closure of underperforming locations, profitability metrics have improved markedly. Continued cost discipline and sales initiatives will remain a focus for the remainder of the year. Our focus on operational efficiencies, disciplined expense management, and strategic closures of underperforming locations has resulted in significantly improved Store EBITDA margins. Continued cost management and leveraging seasonal strengths will be a central focus of management in future quarters.

**Liquidity and Capital Resources**

On June 29, 2025, we had $3.5 million in cash, cash equivalents and marketable securities and net working capital of $4.4 million, an increase of $627,000 from December 29, 2024. Reflecting, in part, the $424,000 increase in assets held for sale, classified as a current asset.

Liquidity is needed to support working capital, capital expenditures, general corporate activities, and potential investments or acquisitions. Our operations do not require significant working capital, and, like many restaurant companies, we generally operate with negative working capital requirements. For the 26 weeks ended June 29, 2025, restaurant EBITDA improved significantly from the 2024 amount as a result of closing underperforming locations. Loans to NGI Corporation and the purchase of inventory, as described in Note 9 to the financial statements accompanying this report, have reduced cash and investments on hand.

Unforeseen public health matters may impact the United States at any time, and increased tariffs may impact the economy in the future. It is difficult to predict the United States economy in general, the impact on the quick service drive-through segment of the food service industry, and our operating results and financial condition.

---

| |
|:---|
| 24 |
| *[**Table of Contents**](#toc)* |

---

**Summary of Cash Flows**

*Cash Flows Provided by Operating Activities*

Operating cash flow for the 26 weeks ending June 29, 2025, was $77,623. The source of cash is the result of improved operating income and seasonal patterns in our business, which significantly affect the Company's cash flow.

*Cash Flows Used in Investing Activities*

We have continued to make improvements in our existing businesses and to seek acquisitions. During the 13 weeks ending June 29, 2025, we advanced $572,357 to NGI Corporation and directly purchased $292,372 of inventory related to the NGI Corporation's Disney water bottle program.

*Cash Flows Used in Financing Activities*

A significant portion of our cash flow used in financing activities is allocated to service our debt.

*Contractual Obligations*

As of June 29, 2025, we had $3.6 million in contractual obligations, including $2.2 million relating to amounts due under mortgages on the real property where our stores are situated, including $1.4 million in operating lease obligations related to our recent acquisitions. Our monthly required payments on lease and mortgage obligations are approximately $36,000.

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

As a smaller reporting company, as defined by Rule 12b-2 of the Exchange Act and Item 10(f)(1) of Regulation S-K, we have elected to comply with certain scaled disclosure reporting obligations. We are not required to provide the information required by this item.

**ITEM 4. CONTROLS AND PROCEDURES.**

**Disclosure Controls and Procedures**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;***(1) Evaluation of Disclosure Controls and Procedures***

We maintain a set of disclosure controls and procedures designed to ensure that information required to be disclosed by us in the reports we filed under the Exchange Act is recorded, processed, summarized, and reported within the periods specified by the SEC's rules and forms. Disclosure controls are also designed to ensure that this information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.

As of June 29, 2025, our Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15(b) promulgated under the Exchange Act. Based upon that evaluation and the material weakness in our internal control over financial reporting as disclosed in the Company's Form 10-K for the fiscal year ended December 29, 2024, our Chief Executive Officer and Chief Financial Officer concluded that, as of June 29, 2025, our disclosure controls and procedures were not effective at a reasonable assurance level in ensuring that material information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the periods specified in the rules, regulations, and forms of the SEC, including ensuring that such material information is accumulated by and communicated to our management, including our Chief Executive Officer, Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;***(2) Changes in Internal Control over Financial Reporting***

During the second quarter, the Company engaged a third-party accounting services organization to manage the accounts payable and payroll activities and to prepare preliminary financial statements for review, providing for an enhanced segregation of duties. In addition to the matters discussed previously, the Company is considering utilizing outside consultants as an extension of management, potentially to assist in the accounting for significant acquisitions. So far in fiscal 2025, the Company has not completed any acquisitions. Except for the items described above, there were no other changes in the Company's internal control over financial reporting during our most recently completed fiscal quarter, which ended June 29, 2025, that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

---

| |
|:---|
| 25 |
| *[**Table of Contents**](#toc)* |

---

**PART II - OTHER INFORMATION**

**ITEM 1. LEGAL PROCEEDINGS**

There are no material pending legal proceedings to which the Company is a party or as to which any of its property is subject, and no such proceedings are known to be threatened or contemplated against it.

**ITEM 1A. RISK FACTORS**

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

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

*Unregistered Sales of Equity Securities*

Since the date on which the Company filed its Annual Report on Form 10-K and through the date of this quarterly report, we have not sold any securities.

*Use of Proceeds*

Since its initial public offering in November 2021, the Company has used the proceeds received from the sale of securities for general working capital purposes and to acquire (i) the restaurant assets of Keegan's Seafood Grille ($1,150,000), (ii) Pie in the Sky Bakery and Coffee Shop ($1,160,000), (iii) a 40.7% of the outstanding shares of common stock of Bagger Dave's ($1,390,000), (iv) the Village Bier Garten, (recently closed) and (v) Schnitzel Haus ($943,000), all as more fully described under Management's Discussion and Analysis of Financial Condition and Results of Operations.

**ITEM 3. DEFAULTS UPON SENIOR SECURITIES**

None.

**ITEM 4. MINE SAFETY DISCLOSURES**

Not applicable.

**ITEM 5. OTHER INFORMATION**

None

---

| |
|:---|
| 26 |
| *[**Table of Contents**](#toc)* |

---

**ITEM 6. EXHIBITS.** 

---

| | | |
|:---|:---|:---|
| **Exhibit** | **Description** |  |
|  |  | **Location**<br> **Reference** |
| [10.1](btbd_ex101.htm) | [Agreement dated as of April 2, 2025, by and between BT Brands, Inc. and NGI Corporation.](btbd_ex101.htm) | Filed herewith |
| [31.1](btbd_ex311.htm) | [Certification of the Company's Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant's Quarterly Report on Form 10-Q for the quarter ended June 29, 2025.](btbd_ex311.htm) | Filed herewith |
| [31.2](btbd_ex312.htm) | [Certification of the Company's Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant's Quarterly Report on Form 10-Q for the quarter ended June 29, 2025.](btbd_ex312.htm) | Filed herewith |
| [32.1\*](btbd_ex321.htm) | [Certification of the Company's Principal Executive Officer and Principal Financial Officer pursuant to 18 USC Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.](btbd_ex321.htm) | Filed herewith |
| [32.2\*](btbd_ex322.htm) | [Certification of the Company's Principal Executive Officer and Principal Financial Officer pursuant to 18 USC Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.](btbd_ex322.htm) | Filed herewith |
| 101. INS. | Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document). | Furnished herewith |
| 101. SCH. | Inline XBRL Taxonomy Extension Schema Document. | Furnished herewith |
| 101. CAL. | Inline XBRL Taxonomy Extension Calculation Linkbase Document.  | Furnished herewith |
| 101. DEF. | Inline XBRL Taxonomy Extension Definition Linkbase Document. | Furnished herewith |
| 101. LAB. | Inline XBRL Taxonomy Extension Labels Linkbase Document. | Furnished herewith |
| 101. PRE. | Inline XBRL Taxonomy Extension Presentation Linkbase Document. | Furnished herewith |
| 104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101). | Furnished herewith |

---

---

| |
|:---|
| 27 |
| *[**Table of Contents**](#toc)* |

---

**SIGNATURES**

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

---

| | | |
|:---|:---|:---|
|  | **BT BRANDS, INC.** | **BT BRANDS, INC.** |
| Date: August 19, 2025 | By:  | */s/ Kenneth Brimmer* |
|  | Name: | Kenneth Brimmer |
|  | Title:  | Chief Operating Officer and Principal Financial Officer |

---

28<br>

## Exhibit 10.1

**EXHIBIT 10.1**

**AMENDMENT AND RESTATEMENT AGREEMENT**

AMENDMENT AND RESTATEMENT AGREEMENT (this "**Agreement**") dated as of August 12, 2025, by and between BT Brands, Inc., a Wyoming corporation (the "**BTB**"), and NGI Corporation, a Wyoming corporation (the "**NGI**"). Each of the parties hereto may be referred to as a "**Party**" and collectively, as the "**Parties**."

WHEREAS, the Parties have agreed, upon the terms and subject to the conditions set forth herein, to enter into this Agreement to amend and restate that certain agreement entered into between the Parties as of April 2, 2025 (the "**Existing Agreement**") in its entirety as provided herein.

NOW, THEREFORE, in consideration of the premises set forth above and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Parties agree as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. <u>Definitions</u>. Capitalized terms used and not defined in this Agreement shall have the respective meanings given to them in the Restated Agreement (as defined below).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. <u>Amendment and Restatement of the Existing Loan Agreement</u>. Effective on the Restatement Effective Date (as defined below), the Parties do hereby amend and restate the Existing Agreement in its entirety as set forth in Exhibit A hereto (the "**Restated Agreement**"). From and after the effectiveness of such amendment and restatement, the terms "Agreement", "this Agreement", "herein", "hereinafter", "hereto", "hereof" and words of similar import, as used in the Restated Agreement, shall, unless the context otherwise requires, refer to the Restated Agreement.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. <u>Representations and Warranties</u>. Each Party hereby represents and warrants to the other Party as of the Restatement Effective Date and after giving effect to this Agreement, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.1 <u>Power and Authority</u>. Each Party has the legal power and authority to execute and deliver this Agreement, and the officers of each Party executing this Agreement have been duly authorized to execute and deliver the same and bind such Party with respect to the provisions hereof.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.2 <u>Execution and Delivery</u>. This Agreement has been duly executed and delivered by each Party that is a party hereto.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.3 <u>Enforceability</u>. This Agreement constitutes the legal, valid and binding obligations of each Party, enforceable against such Party in accordance with its terms, subject to applicable bankruptcy, insolvency, reorganization, moratorium or other laws affecting creditors' rights generally and subject to general principles of equity, regardless of whether considered in a proceeding in equity or at law.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.4 <u>Conflicts and Approvals</u>. The execution and delivery by each Party of this Agreement, the performance by each Party of its obligations under this Agreement the Restated Credit Agreement, and under the other Loan Documents to which it is a party and the consummation of the transactions contemplated by this Agreement: (i) do not require any consent or approval of, registration or filing with, or any other action by, any governmental authority, except such as have been obtained or made and are in full force and effect, (ii) will not violate any law or conflict with any organizational or governing documents, in each case applicable to any Party or any of its Subsidiaries, (iii) will not violate or result in a default under any indenture or other material agreement or other instrument binding upon any Party, or give rise to a right thereunder to require any payment to be made by any Party, and (iv) will not result in the creation or imposition of any lien or encumbrance on any asset of any Party, except liens created pursuant to the Restated Agreement.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. <u>Restatement Effective Date</u>. This Agreement shall become effective as of the execution hereof by both Parties (the "Restatement Effective Date").

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. <u>Notices</u>. All notices hereunder shall be given in accordance with the provisions of Section 9 of the Restated Agreement.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;6. <u>Governing Law</u>. This Agreement shall be governed by, and construed in accordance with, the laws of the State of Wyoming.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;7. <u>Headings</u>. Section headings in this Agreement are included herein for convenience of reference only and shall not constitute a part of this Agreement for any other purpose.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;8. <u>Counterparts</u>. This Agreement may be executed in any number of counterparts, all of which shall constitute one and the same agreement, and any party hereto may execute this Agreement by signing and delivering one or more counterparts. [Delivery of an executed counterpart of this Agreement electronically or by facsimile shall be effective as delivery of an original executed counterpart of this Agreement.]

IN WITNESS WHEREOF, the parties hereto have executed this Amendment and Restatement Agreement as of the date set forth above.

---

| | | | |
|:---|:---|:---|:---|
| BT Brands, Inc. | BT Brands, Inc. | NGI Corporation | NGI Corporation |
| By: | */s/ Kenneth Brimmer* | By: | */s/ Denis Brunk* |
| Name: | Kenneth Brimmer | Name: | Denis Brunk |
| Title: | Chief Financial Officer | Title: | President |

---

**EXHIBIT A**

**RESTATED AGREEMENT**

**AMENDED AND RESTATED AGREEMENT**

This AMENDED AND RESTATED AGREEMENT, dated as of August 12, 2025 (this "**Agreement**"), is made by and between BT Brands, Inc., a Wyoming corporation (the "**BTB**"), and NGI Corporation, a Wyoming corporation (the "**NGI**").

In consideration of the mutual covenants and agreements hereinafter set forth and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**1. Sale of Bottles to BTB; Purchase Price.** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) <u>Option to Purchase Bottles</u>. NGI does hereby grant to BTB the option to purchase up to 750,000 aluminum bottles as described in Schedule A hereto ("**Bottles**"). BTB may exercise its option to purchase any or all of the Bottles (each a "**Purchased Bottle**") from time to time by delivering to NGI, which shall be deemed notice of the purchase of the Bottles, upon funding costs associated with the bottle processing. The number of Bottles purchased and the date of the purchase (each a "**Purchase Order**") shall be deemed to be as of the date of the advance at the rate of $1.00 per bottle transferred to BTB.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) <u>Purchase Price and Payment</u>. BTB shall pay amounts associated with the NGI Disney Water program. Each dollar funded shall be deemed to be one bottle at the purchase price of $1.00 for each purchased bottle. BTB may remit the aggregate purchase price for the number of Purchased Bottles covered by a Purchase Order directly to vendors associated with the program, at its sole discretion. BTB shall deliver payment of the purchase price for Purchased Bottles directly to vendors. The Parties agree to prepare a reconciliation upon the closing and delivery of Purchased Bottles. Notwithstanding any other provision of this Agreement, BTB shall not have any liability or be obligated to make any vendor payments.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**2. Delivery of Bottles.** The parties hereto acknowledge that the Bottles were shipped and were initially stored at the facilities of UNIX PACKAGING LLC located at 9 Minson Way, Montebello, CA 90604 (the "Co-Packer") for processing and have been transferred to Komar, an independent warehouse and logistics company, for distribution. NGI shall fulfill its obligation to deliver Purchased Bottles to BTB under this Agreement by instructing the firm holding the inventory in writing to segregate BTB Purchased Bottles from all other materials held on NGI's behalf, including other aluminum bottles owned by NGI. NGI shall request that the holder of the product confirm in writing that it has honored NGI's request, and NGI shall transmit this confirmation to BTB promptly after receipt.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3. Consent to Sale of Purchased Bottles by NGI.** NGI hereby consents to the processing, sale and delivery of Bottles by BTB on such terms and conditions as BTB or NGI may negotiate with subsequent purchasers of Bottles. BTB agrees that to the extent it sells a Bottle for a price in excess of $1.50, after deducting all Sales Costs (as defined below), it shall pay NGI a sum per Bottle equal to the sum BTB receives beyond $1.50 for each Bottle. Or in the event NGI negotiates a sale of Bottles owned by BT Brands, NGI shall remit the payment of $1.50 to BTB no more than 45 days following shipment. "**Sales Costs**" means all processing, shipping and transportation costs, administrative and other sales costs reasonably incurred by BTB in connection with the sale and delivery of Bottles to a subsequent purchaser.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4. NGI Repurchase Option.** At any time while BTB possesses any Purchased Bottles, NGI shall have the option, in its sole discretion, to repurchase any Bottles in BTB's possession for $1.50. NGI agrees that it shall be responsible for all costs associated with taking possession of Bottles it purchases from BTB pursuant to this Section 4.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5. Warranties.** NGI warrants to BTB that on the date of the purchase and sale of any Bottles or Additional Bottles, all such aluminum bottles will: (a) be merchantable; (b) be free of security interests, except for the right of BT Brands; and (c) not infringe or misappropriate any third party's patent or other intellectual property rights. These warranties survive any delivery, inspection, acceptance, or payment of or for the Bottles or Additional Bottles by BTB. These warranties are cumulative and in addition to any other warranty provided by law or equity. Any applicable statute of limitations runs from the date of BTB's discovery of the noncompliance of the Bottles or Additional Bottles with the foregoing warranties.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**6. Compliance with Law.** NGI complies with and shall comply with all applicable laws, regulations, and ordinances. NGI has and shall maintain in effect all the licenses, permissions, authorizations, consents, and permits that it needs to carry out its obligations under this Agreement.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**7. General Indemnification.** NGI shall indemnify, defend, and hold harmless BTB and its officers, directors, accountants, advisors, employees, agents, affiliates, successors, and permitted assigns (collectively, "**Indemnified Party**") against any and all losses, damages, liabilities, deficiencies, claims, actions, judgments, settlements, interest, awards, penalties, fines, costs, or expenses of whatever kind, including reasonable attorneys' fees, fees and the costs of enforcing any right to indemnification under this Agreement and the cost of pursuing any insurance providers, incurred by Indemnified Party (collectively, "**Losses**"), relating to, arising out of or resulting from any claim of a third party or BTB arising out of or occurring in connection with the Bottles or Additional Bottles or NGI's negligence, willful misconduct, or breach of this Agreement. NGI shall not enter into any settlement without BTB's or, as applicable, another Indemnified Party's prior written consent.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**8. <u>Survival</u>.** Subject to the limitations and other provisions of this Agreement: (a) the representations and warranties of the Parties contained herein shall survive the expiration or earlier termination of this Agreement; and (b) Section 6 of this Agreement, as well as any other provision that, in order to give proper effect to its intent, should survive such expiration or termination, shall survive the expiration or earlier termination of this Agreement.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**9. <u>Notices</u>.** All notices, requests, consents, claims, demands, waivers, and other communications hereunder shall be in writing and shall be deemed to have been given (a) when delivered by hand (with written confirmation of receipt); (b) when received by the addressee if sent by a nationally recognized overnight courier (receipt requested); (c) on the date sent by email of a PDF document (with confirmation of transmission) if sent during normal business hours of the recipient, and on the next business day if sent after normal business hours of the recipient; or (d) on the third day after the date mailed, by certified or registered mail, return receipt requested, postage prepaid. All notices, requests, consents, claims, demands, waivers, and other communications under this Agreement (each, a "**Notice**") must be in writing and addressed to the other Party at its address set forth below (or to such other address as the receiving Party may designate from time to time in accordance with this section).

---

| | |
|:---|:---|
| Notice to BTB: | 10501 Wayzata Blvd South<br> Suite 102<br> Minnetonka, MN 55305 |
|  | Attention: Kenneth Brimmer. CFO |
|  | Email:kbrimmer@itsburgertime.com |
| Notice to NGI: | 770 E 39th Avenue<br> Apache Junction, AZ 85119 |
|  | Attention: Denis Brunk, President |
|  | Email: denis@nextgenice.com  |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**10. <u>Entire Agreement</u>.** This Agreement, including and together with any related exhibits, schedules, attachments, and appendices, constitutes the sole and entire agreement of the parties hereto with respect to the subject matter contained herein and supersedes all prior and contemporaneous understandings, agreements, representations, and warranties, both written and oral, regarding such subject matter.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**11. <u>Severability</u>.** If any term or provision of this Agreement is invalid, illegal, or unenforceable in any jurisdiction, such invalidity, illegality, or unenforceability shall not affect any other term or provision of this Agreement or invalidate or render unenforceable such term or provision in any other jurisdiction. Upon a determination that any term or provision is invalid, illegal, or unenforceable, the Parties shall negotiate in good faith to modify this Agreement to effect the original intent of the Parties as closely as possible in order that the transactions contemplated hereby be consummated as originally contemplated to the greatest extent possible.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**12. <u>Amendments</u>.** No amendment to, or modification of, this Agreement is effective unless it is in writing and signed by each Party.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**13. <u>Waiver</u>.** No waiver by any Party of any of the provisions of this Agreement shall be effective unless explicitly set forth in writing and signed by the Party so waiving. Except as otherwise set forth in this Agreement, no failure to exercise, or delay in exercising, any right, remedy, power, or privilege arising from this Agreement shall operate or be construed as a waiver thereof, nor shall any single or partial exercise of any right, remedy, power, or privilege hereunder preclude any other or further exercise thereof or the exercise of any other right, remedy, power, or privilege.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**14. <u>Cumulative Remedies</u><u>; Specific Performance</u>.** All rights and remedies provided in this Agreement are cumulative and not exclusive, and the exercise by either Party of any right or remedy does not preclude the exercise of any other rights or remedies that may now or subsequently be available at law, in equity, by statute, in any other agreement between the Parties, or otherwise. The Parties acknowledges that a breach or threatened breach of this Agreement would give rise to irreparable harm to by the other Party, for which monetary damages would not be an adequate remedy, and hereby agrees that in the event of a breach or a threatened breach by a Party of its obligations under this Agreement, the other Party shall, in addition to any and all other rights and remedies that may be available to it in respect of such breach, be entitled to equitable relief, including a temporary restraining order, an injunction, specific performance and any other relief that may be available from a court of competent jurisdiction (without any requirement to post bond).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**15. <u>Assignment</u>.** NGI shall not assign, transfer, delegate, or subcontract any of its rights or obligations under this Agreement without the prior written consent of BTB. Any purported assignment or delegation in violation of this Section shall be null and void. No assignment or delegation shall relieve the NGI of any of its obligations hereunder. BTB may at any time assign, transfer, delegate, or subcontract any or all of its rights or obligations under this Agreement without NGI's prior written consent.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**16. <u>Successors and Assigns</u>.** This Agreement shall be binding on and inure to the benefit of the Parties and their respective permitted successors and permitted assigns.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**17. <u>No Third-Party Beneficiaries</u>.** This Agreement benefits solely the Parties and their respective permitted successors and assigns, and nothing in this Agreement, express or implied, confers on any other individual or entity any legal or equitable right, benefit, or remedy of any nature whatsoever under or by reason of this Agreement.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**18. <u>Choice of Law</u>.** This Agreement and all related documents, including all exhibits, schedules, attachments, and appendices attached hereto and thereto, and all matters arising out of or relating to this Agreement, whether sounding in contract, tort, or statute, are governed by, and construed in accordance with, the laws of the State of Wyoming, United States of America, without giving effect to the conflict of laws provisions thereof to the extent such principles or rules would require or permit the application of the laws of any jurisdiction other than those of the State of Wyoming.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**19. <u>Choice of Forum</u>.** Each Party irrevocably and unconditionally agrees that it will not commence any action, litigation, or proceeding of any kind whatsoever against the other Party in any way arising from or relating to this Agreement, including all exhibits, schedules, attachments, and appendices attached to this Agreement, and all contemplated transactions, including contract, equity, tort, fraud, and statutory claims, in any forum other than the United States District Court for the District of Wyoming or, if such court does not have subject matter jurisdiction, the courts of the State of Wyoming sitting in Cheyenne, and any appellate court from any thereof. Each Party irrevocably and unconditionally submits to the exclusive jurisdiction of such courts. Each Party agrees that a final judgment in any such action, litigation, or proceeding is conclusive and may be enforced in other jurisdictions by suit on the judgment or in any other manner provided by law.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**20. <u>WAIVER OF JURY TRIAL</u>. EACH PARTY ACKNOWLEDGES AND AGREES THAT ANY CONTROVERSY THAT MAY ARISE UNDER THIS AGREEMENT, INCLUDING EXHIBITS, SCHEDULES, ATTACHMENTS, AND APPENDICES ATTACHED TO THIS AGREEMENT, IS LIKELY TO INVOLVE COMPLICATED AND DIFFICULT ISSUES AND, THEREFORE, EACH SUCH PARTY IRREVOCABLY AND UNCONDITIONALLY WAIVES ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY LEGAL ACTION ARISING OUT OF OR RELATING TO THIS AGREEMENT, INCLUDING ANY EXHIBITS, SCHEDULES, ATTACHMENTS, OR APPENDICES ATTACHED TO THIS AGREEMENT, OR THE TRANSACTIONS CONTEMPLATED HEREBY.**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**21. <u>Counterparts</u>.** This Agreement may be executed in counterparts, each of which is deemed an original, but all of which together are deemed to be one and the same agreement. Notwithstanding anything to the contrary in Section 9, a signed copy of this Agreement delivered by email or other means of electronic transmission is deemed to have the same legal effect as delivery of an original signed copy of this Agreement.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**22. <u>Relationship of the Parties</u>.** The relationship between the Parties is that of independent contractors. Nothing contained in this Agreement shall be construed as creating any agency, partnership, franchise, business opportunity, joint venture, or other form of joint enterprise, employment, or fiduciary relationship between the Parties, and neither Party shall have authority to contract for or bind the other Party in any manner whatsoever.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**23. <u>Further Assurances</u>.** The Parties shall, and shall cause their respective affiliates to, from time to time at the other Party's request and without any additional consideration, furnish to requesting Party such further information or assurances; execute and deliver such additional documents and instruments; and take such other actions and do such other things, as may be reasonably necessary or appropriate to carry out the provisions of this Agreement and give effect to the transactions contemplated hereby.

IN WITNESS WHEREOF, the Parties have caused this Agreement to be executed as of the date first written above by their respective officers thereunto duly authorized.

---

| | |
|:---|:---|
| **BT BRANDS, INC.** | **BT BRANDS, INC.** |
| By: | */s/ Kenneth Brimmer* |
| Name: Kenneth Brimmer | Name: Kenneth Brimmer |
| Title: Chief Financial Officer | Title: Chief Financial Officer |
| **NGI CORPORATION** | **NGI CORPORATION** |
| By: | */s/ Denis Brunk* |
| Name: Denis Brunk | Name: Denis Brunk |
| Title: President | Title: President |

---

## Exhibit 31.1

**EXHIBIT 31.1**

**CERTIFICATIONS**

I, Gary Copperud, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of BT Brands, Inc..

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

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

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

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

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

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

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

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

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

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

---

| | |
|:---|:---|
| Date: August 19, 2025 | */s/ Gary Copperud* |
|  | Gary Copperud <br> Chief Executive Officer<br> (Principal Executive Officer) |

---

## Exhibit 31.2

**EXHIBIT 31.2**

**CERTIFICATIONS**

I, Kenneth Brimmer, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of BT Brands, Inc.

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

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

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

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

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

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

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

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

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

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

---

| | |
|:---|:---|
| Date: August 19, 2025 | */s/ Kenneth Brimmer* |
|  | Kenneth Brimmer <br> Chief Operating Officer and Chief Financial Officer<br> (Principal Financial Officer) |

---

## Exhibit 32.1

**EXHIBIT 32.1**

**CERTIFICATION PURSUANT TO 18 USC SECTION 1350**

**AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the quarterly Report of BT Brands, Inc. (the "Company") on Form 10-Q for the fiscal quarterly period ended June 29, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Gary Copperud, the Chief Executive Officer of the Company, certify, pursuant to 18 USC § 1350, adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

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

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

---

| | |
|:---|:---|
| Date: August 19, 2025 | */s/ Gary Copperud*  |
|  | Gary Copperud  |
|  | Chief Executive Officer |

---

## Exhibit 32.2

**EXHIBIT 32.2**

**CERTIFICATION PURSUANT TO 18 USC SECTION 1350**

**AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the quarterly report of BT Brands, Inc. (the "Company") on Form 10-Q for the fiscal quarterly period ended June 29, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Kenneth Brimmer, the Chief Financial Officer of the Company certify, pursuant to 18 USC § 1350, adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

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

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

---

| | | |
|:---|:---|:---|
| Date: August 19, 2025 |  | */s/ Kenneth Brimmer* |
|  | Name: | Kenneth Brimmer |
|  | Title:  | Chief Financial Officer |

---