10-Q

UNITED

STATES

SECURITIES

AND EXCHANGE COMMISSION

WASHINGTON,

D.C. 20549

FORM

10-Q

(Mark One)

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

For the quarterly period ended

September 30, 2025

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

For

the transition period from ___________ to __________

Commission

file number 000-53851

MobivityHoldings Corp.

(Exact Name of Registrant as Specified in Its Charter)

Nevada	26-3439095
(State<br> or Other Jurisdiction of	(I.R.S.<br> Employer
Incorporation<br> or Organization)	Identification<br> No.)

3133West Frye Road, # 215

Chandler,Arizona 85226

(Address of Principal Executive Offices)

(877)282-7660

(Registrant’s Telephone Number, including Area Code)

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

Title<br> of each class	Trading<br> symbol(s)	Name<br> of each exchange on which registered
None	None	None

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

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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<br> accelerated filer	☐	Accelerated<br> filer	☐
Non-accelerated<br> filer	☒	Smaller<br> reporting company	☒
		Emerging<br> Company	☐

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

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

As

of December 29, 2025, the registrant had 73,976,596 shares of common stock, par value $0.001 per share, issued and outstanding.

MOBIVITY

HOLDINGS CORP.

TABLE

OF CONTENTS

PART<br> I – FINANCIAL INFORMATION	1
Item<br> 1. Financial Statements	1
Condensed<br> Consolidated Balance Sheets	1
Condensed<br> Consolidated Statements of Operations and Comprehensive Loss	2
Condensed<br> Consolidated Statement of Stockholders’ Deficit	3
Condensed<br> Consolidated Statements of Cash Flows	4
Notes<br> to Condensed Consolidated Financial Statements	5
Item<br> 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	26
Item<br> 3. Quantitative and Qualitative Disclosures about Market Risk.	32
Item<br> 4. Controls and Procedures.	32
PART<br> II – OTHER INFORMATION	33
Item<br> 1. Legal Proceedings	33
Item<br> 1A. Risk Factors	33
Item<br> 2. Unregistered Sales of Equity Securities and Use of Proceeds	33
Item<br> 3. Defaults Upon Senior Securities	33
Item<br> 4. Mine Safety Disclosures	33
Item<br> 5. Other Information	33
Item<br> 6. Exhibits	34
SIGNATURES	35

| i |

| --- |

| Table of Contents |

| --- |

PART

I – FINANCIAL INFORMATION

Item1. Financial Statements

Mobivity

Holdings Corp.

Condensed

Consolidated Balance Sheets

			December 31,
			2024
			(Audited)
ASSETS
Current<br> assets
Cash	1,655,318		$	1,261,240
Restricted Cash	134,965			134,743
Accounts receivable,<br> net of allowance for doubtful accounts 61,420, and 44,752 respectively	632,112			142,766
Current assets from discontinued<br> operations	—			214,779
Other<br> current assets	159,089			178,336
Total<br> current assets	2,581,484			1,931,864
Right to use lease assets	357,210			541,618
Intangible assets and<br> software development costs, net	52,079			55,689
Fixed Assets	10,512			29,265
Other<br> assets	18,226			—
TOTAL<br> ASSETS	3,019,511		$	2,558,436
LIABILITIES<br> AND STOCKHOLDERS’ DEFICIT
Current<br> liabilities
Accounts payable	2,900,820		$	2,643,602
Accrued interest	1,381,876			497,848
Accrued and deferred<br> personnel compensation	570,601			306,605
Deferred revenue and<br> customer deposits	37,879			143,595
Related party notes payable,<br> net - current maturities	4,620,078			2,315,703
Notes payable, net -<br> current maturities	—			—
Operating lease liability,<br> current	322,944			302,178
Other<br> current liabilities	314,786			584,754
Total<br> current liabilities	10,148,984			6,794,285
Non-current<br> liabilities
Related party notes payable,<br> net - long term	16,208,192			11,166,945
Notes payable, net -<br> long term	661,671			227,794
Operating lease liability	113,334			358,674
Other Non-Current Liabilities<br> - related party	—			1,000,000
Other<br> Non-Current Liabilities	—			175,000
Total<br> non-current liabilities	16,983,197			12,928,413
Total<br> liabilities	27,132,181			19,722,698
Stockholders’<br> deficit
Common stock, 0.001<br> par value; 100,000,000 shares authorized; 73,976,596 and 70,466,103, shares issued and outstanding	73,792			70,464
Equity payable	336,421			571,979
Additional paid-in capital	124,210,472			122,323,597
Accumulated other comprehensive<br> loss	64,745			63,204
Accumulated<br> deficit	(148,798,100	)		(140,193,506	)
Total<br> stockholders’ deficit	(24,112,670	)		(17,164,262	)
TOTAL<br> LIABILITIES AND STOCKHOLDERS’ DEFICIT	3,019,511		$	2,558,436

All values are in US Dollars.

See

accompanying notes to consolidated financial statements.

| 1 |

| --- |

| Table of Contents |

| --- |

Mobivity

Holdings Corp.

Condensed

Consolidated Statements of Operations and Comprehensive Loss

(Unaudited)

	2025			2024			2025			2024
	Three Months<br> Ended						Nine Months<br> Ended
	September<br> 30,						September<br> 30,
	2025			2024			2025			2024
Revenues
Revenues	$	853,614		$	226,208		$	2,305,942		$	900,008
Cost of revenues	$	591,763			120,125		$	1,359,367			541,161
Gross<br> profit		261,851			106,083			946,575			358,847
Operating<br> expenses
Bad Debt Expense		—			(7,575	)		1,692			14,849
General and administrative		1,051,914			229,968			2,387,467			542,990
Sales and marketing		859,097			197,713			2,621,779			541,762
Engineering, research,<br> and development		739,318			323,752			2,292,456			840,207
Depreciation<br> and amortization		4,549			612			17,791			2,812
Total<br> operating expenses		2,654,878			744,470			7,321,185			1,942,620
Loss<br> from operations		(2,393,027	)		(638,387	)		(6,374,610	)		(1,583,773	)
Other<br> income/(expense)
Interest expense		(820,777	)		(529,841	)		(2,140,792	)		(1,429,977	)
Loss on sale of fixed<br> assets		—			(6,514	)		(6,876	)		—
Loss on settlement of<br> debt								—			(7,699	)
Settlement Losses		—			—			(2,500	)		—
Foreign<br> currency gain		(28	)		—			—			(7	)
Total other income/(expense)		(820,805	)		(536,355	)		(2,150,168	)		(1,437,683	)
Loss before income taxes		(3,213,832	)		(1,174,742	)		(8,524,778	)		(3,021,456	)
Income<br> tax expense		—			—			—			—
Net loss from continuing<br> operations		(3,213,832	)		(1,174,742	)		(8,524,778	)		(3,021,456	)
Net<br> Income (Loss) from discontinued operations		(89,488	)		(1,283,810	)		(79,816	)		(4,207,458	)
Net Loss		(3,303,320	)		(2,458,552	)		(8,604,594	)		(7,228,914	)
Other<br> comprehensive loss, net of income tax
Foreign<br> currency translation adjustments		555			1,358			1,541			216,687
Comprehensive loss	$	(3,302,765	)	$	(2,457,194	)	$	(8,603,053	)	$	(7,012,227	)
Net loss per share:
Basic and Diluted net<br> loss from continuing operations		(0.04	)		(0.02	)		(0.12	)		(0.04	)
Basic and Diluted net<br> loss from discontinued operations		(0.00	)		(0.02	)		(0.00	)		(0.06	)
Total Basic and Diluted	$	(0.04	)	$	(0.03	)	$	(0.12	)	$	(0.10	)
Weighted average number<br> of shares:
Basic<br> and Diluted		73,887,477			70,482,976			73,187,892			69,719,515

See

accompanying notes to consolidated financial statements (unaudited).

| 2 |

| --- |

| Table of Contents |

| --- |

Mobivity

Holdings Corp.

Condensed

Consolidated Statement of Stockholders’ Deficit

(Unaudited)

	Common<br> Stock				Equity			Additional<br> Paid-in		Accumulated<br> Other Comprehensive			Accumulated			Total<br> Stockholders’
	Shares		Dollars		Payable			Capital		Loss			Deficit			Deficit
Balance,<br> December 31, 2024		70,466,103	$	70,464	$	571,979		$	122,323,597	$	63,204		$	(140,193,506	)		(17,164,262	)
Debt discount - related<br> party debt		—		—		—			69,502		—			—			69,502
Issuance of common stock<br> for settlement of interest from equity payable - related party debt		1,946,232		1,946		(471,116	)		469,170		—			—			—
Interest Payable on related<br> party debt recorded to equity payable		—		—		230,438			—		—			—			230,438
Stock based compensation<br> - employees		—		—		—			135,079		—			—			135,079
Stock based compensation<br> - directors		—		—		—			81,248		—			—			81,248
Foreign currency translation<br> adjustment		—		—		—			—		(1,321	)		—			(1,321	)
Net<br> loss		—		—		—			—		—			(2,589,691	)		(2,589,691	)
Balance, March 31, 2025		72,412,335	$	72,410	$	331,301		$	123,078,596	$	61,883		$	(142,783,197	)	$	(19,239,007	)
Debt discount - related<br> party debt		—		—		—			217,133		—			—			217,133
Interest Payable on related<br> party debt recorded to equity payable		—		—		232,997			—		—			—			232,997
Stock based compensation		—		—		—			131,842		—			—			131,842
Stock based compensation<br> - directors		—		—		—			81,249		—			—			81,249
Foreign currency translation<br> adjustment		—		—		—			—		2307			—			2,307
Net<br> loss		—		—		—			—		—			(2,711,583	)		(2,711,583	)
Balance, June 30, 2025		72,412,335		72,410		564,298			123,508,820		64,190			(145,494,780	)		(21,285,062	)
Issuance of common stock<br> for warrant exercise		—		—		—			—		—			—			—
Fair market value of<br> options issued with related party debt		—		—		—			—		—			—			—
Issuance of common stock<br> for settlement of interest payable on related party debt		1,381,750		1,382		(463,435	)		487,302		—			—			25,249
RSU’s issued - termination of director’s service		182,511
Interest Payable on related<br> party debt recorded to equity payable		—		—		235,558			—		—			—			235,558
Stock based compensation<br> - employees		—		—		—			133,100		—			—			133,100
Stock based compensation<br> - directors		—		—		—			81,250		—			—			81,250
Foreign currency translation<br> adjustment		—		—		—			—		555			—			555
Net<br> loss		—		—		—			—		—			(3,303,320	)		(3,303,320	)
Balance,<br> September 30, 2025		73,976,596	$	73,792	$	336,421		$	124,210,472	$	64,745		$	(148,798,100	)	$	(24,112,670	)
	Common<br> Stock				Equity			Additional<br> Paid-in		Accumulated<br> Other Comprehensive			Accumulated			Total<br> Stockholders’
---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---
	Shares		Dollars		Payable			Capital		Loss			Deficit			Deficit
Balance,<br> December 31, 2023		67,949,709	$	67,950	$	989,947		$	118,624,601	$	(153,831	)	$	(129,960,608	)	$	(10,431,941	)
Debt discount - related<br> party debt		—		—		—			466,594		—			—			466,594
Stock based compensation<br> - Employees		—		—		—			112,660		—			—			112,660
Stock Based Compensation<br> - Directors		—		—		—			81,250		—			—			81,250
Foreign currency translation<br> adjustment		—		—		—			—		217,929			—			217,929
Net<br> loss		—		—		—			—		—		$	(2,254,242	)		(2,254,242	)
Balance, March 31, 2024		67,949,709	$	67,950	$	989,947		$	119,285,105	$	64,098		$	(132,214,850	)	$	(11,807,750	)
Debt discount - related<br> party debt				—		—			619,191		—			—			619,191
Issuance of common stock<br> for settlement of interest payable on related party debt		—		—		465,996					—			—			465,996
Stock based compensation<br> - Employees		—		—		—			131,414		—			—			131,414
Stock based compensation<br> -Directors									81,249								81,249
Foreign currency translation<br> adjustment		—		—		—			—		(2,600	)		—			(2,600	)
Net<br> loss		—		—		—			—		—		$	(2,516,120	)		(2,516,120	)
Balance, June 30, 2024		67,949,709	$	67,950	$	1,455,943		$	120,116,959	$	61,498		$	(134,730,970	)	$	(13,028,620	)
Balance		67,949,709	$	67,950	$	1,455,943		$	120,116,959	$	61,498		$	(134,730,970	)	$	(13,028,620	)
Debt discount - related<br> party debt		2,516,394		2,514		(1,355,081	)		1,389,977		—			—			37,410
Issuance of common stock<br> for settlement of interest payable on related party debt		—		—		235,558					—			—			235,558
		—		—		—			298,188								298,188
Stock based compensation<br> - Employees		—		—		—			148,789		—			—			148,789
Stock based compensation<br> -Directors									81,250								81,250
Foreign currency translation<br> adjustment		—		—		—			—		1,358			—			1,358
Net<br> loss		—		—		—			—		—		$	(2,458,552	)		(2,458,552	)
Balance,<br> September 30, 2024		70,466,103	$	70,464	$	336,420		$	122,035,163	$	62,856		$	(137,189,522	)	$	(14,684,619	)
Balance		70,466,103	$	70,464	$	336,420		$	122,035,163	$	62,856		$	(137,189,522	)	$	(14,684,619	)

See

accompanying notes to consolidated financial statements (unaudited).

| 3 |

| --- |

| Table of Contents |

| --- |

Mobivity

Holdings Corp.

Condensed

Consolidated Statements of Cash Flows

(Unaudited)

	2025			2024
	Nine Months<br> Ended
	September<br> 30,
	2025			2024
OPERATING<br> ACTIVITIES
Net Loss	$	(8,604,594	)	$	(7,228,914	)
Net income (loss) from discontinued operations		(79,816	)		4,207,458
Adjustments to reconcile net loss to net cash<br> used in operating activities:
Bad debt expense		1,692			37,410
Stock-based compensation		400,021			14,849
Stock-based compensation from restricted stock		243,747			636,612
Loss on disposal of fixed assets		6,875			—
Depreciation and amortization expense		17,791			48,341
Amortization of Debt Discount		550,703			372,847
Increase (decrease) in cash resulting from<br> changes in:
Accounts receivable		(491,038	)		(101,693	)
Other current assets		—			—
Other assets		(18,226	)		—
Accounts payable		257,218			471,102
Prepaid Expenses		19,247			(131,933	)
Accrued interest		1,583,021			1,009,822
Accrued and deferred personnel compensation		263,646			15,939
Other liabilities - current		(269,968	)		219,691
Lease Operating Assets		(40,166	)		(35,161	)
Deferred revenue and customer deposits		(105,716	)		(134,788	)
Net cash and restricted cash used in operating<br> activities of continuing operations		(6,265,563	)		(598,418	)
Net Cash and restricted cash used in operating<br> activities of discontinuing operations		294,596			(4,806,610	)
Net<br> cash and restricted cash used in operating activities	$	(5,970,967	)	$	(5,405,028	)
INVESTING<br> ACTIVITIES
Cash paid for patent equipment		—			(8,768	)
Purchases of equipment		(2,400	)		(4,559	)
Net<br> cash and restricted cash used in investing activities		(2,400	)		(13,327	)
FINANCING<br> ACTIVITIES
Payments on notes payable		—			(7,035	)
Proceeds from Related Party Debt		6,115,680			5,325,000
Proceeds from Notes Payable		250,000			—
Net<br> cash and restricted cash provided by (used in) financing activities		6,365,680			5,317,965
Effect<br> of foreign currency translation on cash flow		1,987			216,445
Net<br> Change in cash and restricted cash		394,300			116,055
Cash<br> and restricted cash at beginning of period	$	1,395,983		$	416,395
Cash<br> and restricted cash at end of period		1,790,283			532,450
Supplemental disclosures
Interest paid	$	—		$	—
Non Cash investing and financing activities:
Fair value of options issued<br> with related party debt	$	311,884		$	1,389,673
Shares issued for settlement<br> of debt - related party	$	934,551		$	701,554
Shares issued from stock-payable	$	698,994		$	—
AP exchange for related<br> party notes payable	$	1,000,000		$	—
AP exchange for notes payable	$	175,000		$	—

See

accompanying notes to consolidated financial statements.

| 4 |

| --- |

| Table of Contents |

| --- |

Mobivity

Holdings Corp.

Notes

to Condensed Consolidated Financial Statements

(Unaudited)

1.Nature of Operations and Basis of Presentation

Mobivity Holdings Corp. (the “Company” or “us”, “our”, or “we”) is a Nevada corporation organized in 2008, which develops and operates proprietary platforms over which brick and mortar brands and digital first enterprises can conduct national and localized, data-driven marketing campaigns with unique targeting, incentivization and promotion to drive customer acquisition and loyalty. The company’s core technology platform, RecurrencyTM, enables:

●	Transformation<br> of messy point-of-sale (POS) data collected from thousands of points of sale into usable intelligence.
●	Measurement,<br> prediction, and ability to boost guest frequency and spend by channel.
●	Deployment<br> and management of one-time use offer codes and attribution of sales accurately across every channel, promotion and media program.
●	Delivery<br> of uniquely attributable 1:1 offers that power incentivized actions in digital environments like user acquisition, continued monetization,<br> and activities taken in a digital environment.

Our recurrency platform generates revenue in two ways. First, delivered as a Software-as-a-Service (“SaaS”) platform used by leading convenience and quick service restaurant brands to build and engage with their loyal customers. Second, through our Connected RewardsTM business, our platform enables and powers unique incentivized programs in digital environments. Through our Connected Rewards platform, we enable businesses to reward their users and customers with products in the real world for actions taken in a digital environment. Our customers include some of the largest mobile casual game publishers in the world and some of the largest convenience and quick service restaurant brands in the world. The programs we run for our customers include incentivized user acquisition where users are rewarded with a real-world product, like a free or discounted burger, for downloading a mobile game, and rewarded play where users receive real world products for accomplishing activities in game, like achieving a certain level or winning enough points. We charge our customers for each unique action where our rewards are delivered, these include a per install or per individual engagement fee.

On September 25, 2024, the Company entered into an Asset Purchase Agreement (the “Asset Purchase Agreement”) with SMS Factory, Inc., a Florida corporation (“SMS Factory”). Pursuant to the Asset Purchase Agreement, SMS Factory purchased all of the right, title and interest in the Company’s SMS/MMS text messaging customer accounts, excluding certain Excluded Assets (as defined in the Asset Purchase Agreement) utilized in the operation of the Company’s SMS/MMS text messaging platform business (the “Business Assets”) effective as of September 25, 2024 (the “Closing Date”). Given that the effect of the Asset Purchase Agreement meets all the initial criteria of ASC Topic 205-20, Presentation of Financial Statements – Discontinued Operations for the classification of discontinued operations, the assets, liabilities, and operating results of Mobivity Holdings Corp have been classified as discontinued operations as of September 30, 2024 and December 31, 2024 and for the nine months ended September 30, 2025 and 2024. The consolidated financial statements for the prior periods have been adjusted to reflect comparable information.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X promulgated by the Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the information and disclosures required by GAAP for annual financial statements. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on April 7, 2024.

| 5 |

| --- |

| Table of Contents |

| --- |

In the opinion of management, such statements include all adjustments (consisting only of normal recurring items) which are considered necessary for a fair presentation of our condensed consolidated financial statements as of September 30, 2025, and for the three and nine months ended September 30, 2025 and 2024. The results of operations for the three and nine months ended September 30, 2025 are not necessarily indicative of the operating results for the full year ending December 31, 2024.

2.Summary of Significant Accounting Policies

Principlesof Consolidation

The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant intercompany balances and transactions have been eliminated.

Useof Estimates

The preparation of 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 financial statements and the reported amounts of expenses during the reporting period. Management believes that these estimates are reasonable; however, actual results may differ from these estimates.

Reclassifications

Certain prior year amounts have been reclassified to conform to the current year’s presentation. The reclassifications did not affect previously reported net losses.

Acquisitions

We account for acquired businesses using the purchase method of accounting. Under the purchase method, our consolidated financial statements reflect the operations of an acquired business starting from the completion of the acquisition. In addition, the assets acquired and liabilities assumed are recorded at the date of acquisition at their respective estimated fair values, with any excess of the purchase price over the estimated fair values of the net assets acquired recorded as goodwill.

CashEquivalents and Restricted Cash

We minimize our credit risk associated with cash by periodically evaluating the credit quality of our primary financial institution. Our balances at times may exceed federally insured limits. We have not experienced any losses on our cash accounts.

Restricted cash is held for as a deposit to guarantee our letter of credit required for currently office lease. We also hold in restricted cash a deposit by our office space’s sublease tenant.

As

of June 30, 2025, a total of $1,655,318 was available and $134,965 was held in restricted cash accounts.

AccountsReceivable, Allowance for Doubtful Accounts and Concentrations

Accounts receivable are carried at their estimated collectible amounts. We grant unsecured credit to substantially all of our customers. Ongoing credit evaluations are performed, and potential credit losses are charged to operations at the time the account receivable is estimated to be uncollectible. Since we cannot necessarily predict future changes in the financial stability of our customers, we cannot guarantee that our reserves will continue to be adequate.

As

of September 30, 2025, and December 31, 2024 we recorded an allowance for doubtful accounts of $61,420 and $44,752, respectively.

Goodwilland Intangible Assets

Goodwill is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.

| 6 |

| --- |

| Table of Contents |

| --- |

We conducted our annual impairment tests of goodwill as of December 31, 2024. As a result of these tests, we had a total impairment charge of $0.

Intangible assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade names, purchased technology, non-compete agreements, and software development costs. Intangible assets are amortized over the period of estimated benefit using the straight-line method and estimated useful lives ranging from one year to twenty years. No significant residual value is estimated for intangible assets.

The Company’s evaluation of its goodwill and intangible assets resulted in no impairment charges for the nine months ended September 30, 2025 and 2024, respectively.

SoftwareDevelopment Costs

Software development costs include direct costs incurred for internally developed products and payments made to independent software developers and/or contract engineers. The Company accounts for software development costs in accordance with the Financial Accounting Standards Board (“FASB”) guidance for the costs of computer software to be sold, leased, or otherwise marketed (Accounting Standards Codification subtopic 985-20, Costs of Software to Be Sold, Leased, or Marketed, or “ASC Subtopic 985-20”). Software development costs are capitalized once the technological feasibility of a product is established, and such costs are determined to be recoverable. The technological feasibility of a product encompasses technical design documentation and integration documentation, or the completed and tested product design and working model. Software development costs are capitalized once the technological feasibility of a product is established and such costs are determined to be recoverable against future revenues. Technological feasibility is evaluated on a project-by-project basis. Amounts related to software development that are not capitalized are charged immediately to the appropriate expense account. Amounts that are considered “research and development” that are not capitalized are immediately charged to engineering, research, and development expense.

Capitalized costs for those products that are canceled or abandoned are charged to product development expenses in the period of cancellation. Commencing upon product release, capitalized software development costs are amortized to “Amortization Expense - Development” based on the straight-line method over a twenty-four-month 24 period.

The Company evaluates the future recoverability of capitalized software development costs on an annual basis. For products that have been released in prior years, the primary evaluation criterion is ongoing relations with the customer. The Company’s evaluation of its capitalized software development assets resulted in no impairment charges for the three months ended September 30, 2025 and 2024, respectively.

Impairmentof Long-Lived Assets

We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted future net cash flow the asset is expected to generate.

ForeignCurrency Translation

The Company translates the financial statements of its foreign subsidiary from the local (functional) currency into US Dollars using the year or reporting period end or average exchange rates in accordance with the requirements of ASC subtopic 830-10, Foreign CurrencyMatters (“ASC 830-10”). Assets and liabilities of these subsidiaries were translated at exchange rates as of the balance sheet date. Revenues and expenses are translated at average rates in effect for the periods presented. The cumulative translation adjustment is included in the accumulated other comprehensive gain (loss) within shareholders’ equity. Foreign currency transaction gains and losses arising from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the unaudited Condensed Consolidated Statements of Income and Comprehensive Income.

RevenueRecognition and Concentrations

Our Recurrency platform is a hosted solution. We generate revenue from licensing our software to clients in our software as a service model, per-message and per-minute transactional fees, and customized professional services. We recognize license/subscription fees over the period of the contract, service fees as the services are performed, and per-message or per-minute transaction revenue when the transaction takes place. Under ASC 606, revenue is recognized when control of the promised goods or services is transferred to our customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services. We consider authoritative guidance on multiple deliverables in determining whether each deliverable represents a separate unit of accounting. Some customers are billed on a month-to-month basis with no contractual term and fees are collected by credit card. Revenue is recognized at the time that the services are rendered, and the selling price is fixed with a set range of plans. Cash received in advance of the performance of services is recorded as deferred revenue.

Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (“ASC 606”), is a comprehensive revenue recognition standard that superseded nearly all existing revenue recognition guidance. The Company adopted this standard effective January 1, 2018, applying the modified retrospective method. Upon adoption, the Company discontinued revenue deferral under the sell-through model and commenced recording revenue upon delivery to distributors, net of estimated returns. Generally, the new standard results in earlier recognition of revenues.

We determine revenue recognition under ASC 606 through the following steps:

●	identification<br> of the contract, or contracts, with a customer;
●	identification<br> of the performance obligations in the contract;
●	identification<br> of the transaction price;
●	allocation<br> of the transaction price to the performance obligations in the contract; and
●	recognition<br> of revenue when, or as, we satisfy a performance obligation.

During the nine months ended September 30, 2025 and 2024, two customers accounted for 69% and 52% of our revenues, respectively.

| 7 |

| --- |

| Table of Contents |

| --- |

ComprehensiveLoss

Comprehensive loss is defined as the change in equity during a period from transactions and other events and circumstances from non-owner sources. We are required to record all components of comprehensive loss in the consolidated financial statements in the period in which they are recognized. Net loss and other comprehensive loss, including foreign currency translation adjustments and unrealized gains and losses on investments, are reported, net of their related tax effect, to arrive at a comprehensive loss.

For

the three months ended September 30, 2025 and 2024, the comprehensive loss was $3,302,765, and $2,457,194 respectively.

For

the nine months ended September 30, 2025 and 2024 , the comprehensive loss was $8,603,053 and $7,012,227 respectively.

Stock-basedCompensation

We primarily issue stock-based awards to employees in the form of stock options. We determine compensation expense associated with stock options based on the estimated grant date fair value method using the Black-Scholes valuation model. We recognize compensation expense using a straight-line amortization method over the respective vesting period.

Researchand Development Expenditures

Research and development expenditures are expensed as incurred, and consist primarily of compensation costs, outside services, and expensed materials.

AdvertisingExpense

Direct

advertising costs are expensed as incurred and consist primarily of trade shows, sales enablement, content creation, paid engagement and other direct costs. Advertising expense was $284,048 and $151,953 for the nine months ended September 30, 2025 and 2024, respectively.

IncomeTaxes

We account for income taxes using the assets and liability method, which recognizes deferred tax assets and liabilities determined based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to affect taxable income. Valuation allowances are established to reduce deferred tax assets when, based on available objective evidence, it is more likely than not that the benefit of such assets will not be realized. We recognize in the consolidated financial statements only those tax positions determined to be more likely than not of being sustained.

NetLoss Per Common Share

Basic net loss per share excludes any dilutive effects of options, shares subject to repurchase, and warrants. Diluted net loss per share includes the impact of potentially dilutive securities. During the three and nine months ended September 30, 2025 and 2024, we had securities outstanding which could potentially dilute basic earnings per share in the future. Stock-based compensation, stock options and warrants were excluded from the computation of diluted net loss per share when their effect would have been anti-dilutive.

RecentAccounting Pronouncements

Accounting standards promulgated by the FASB are subject to change. Changes in such standards may have an impact on the Company’s future financial statements. The following is a summary of recent accounting developments.

In November 2023 FASB issued ASU 2023-07, Segment Reporting – Improvements to Reportable Segment Disclosures. ASU 2023-07 requires public entities “improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses.” The Company adopted AS 2023-07 as of December 31, 2024. The Company’s CODM has determined that Mobivity Holdings Corp has one reportable segment. This will result in no changes to the reporting of our or presentation our financial statements. The measure of segment assets is reported on the balance sheet as total consolidated assets.

| 8 |

| --- |

| Table of Contents |

| --- |

3.Discontinued Operations

On September 25, 2024, the Company entered into an Asset Purchase Agreement (the “Asset Purchase Agreement”) with SMS Factory, Inc., a Florida corporation (“SMS Factory”). Pursuant to the Asset Purchase Agreement, SMS Factory purchased all of the right, title and interest in the Company’s SMS/MMS text messaging customer accounts, excluding certain Excluded Assets (as defined in the Asset Purchase Agreement) utilized in the operation of the Company’s SMS/MMS text messaging platform business (the “Business Assets”) effective as of September 25, 2024 (the “Closing Date”).

The following table presents a reconciliation of the carrying amounts of the major classes of these assets and liabilities to the current assets and liabilities of discontinued operations as presented on the Company’s Consolidated Balance Sheet:

Schedule of Consolidated Balance Sheets and Statements of Loss

	As<br> of<br><br> <br>September<br> 30, 2025		As<br> of<br><br> <br>December<br> 31, 2024
Assets
Current assets
Accounts<br> receivable	$	—	$	214,779
Total<br> Assets	$	—	$	214,779

The following table provides details about the major classes of line items constituting “Income from discontinued operations” as presented on the Company’s Consolidated Statements of Loss:

	2025			2024			2025			2024
	Three Months Ended						Nine Months Ended
	September<br> 30,						September<br> 30,
	2025			2024			2025			2024
Revenues	$	-		$	1,072,865			460,858		$	3,473,012
Cost of Revenue		6,318			570,704			383,776			2,093,161
Gross<br> Profit		(6,318	)		502,161			77,082			1,379,851
Operating Expenses
Bad Debt Expense		61,411			(29,232	)		29,910			70,428
General and administrative		21,759			476,788			90,467			1,381,340
Sales and marketing		—			566,510			18,524			1,837,504
Engineering, research<br> and development		—			738,649			17,997			2,254,966
Other operating expenses		—			2,360			0			13,335
Total operating expenses		83,170			1,755,075			156,898			5,557,573
Foreign currency gain		—			—			—			(25	)
Loss on settlement of<br> debt		—			(30,896	)		—			(29,711	)
Total other income/(expense)		—			(30,896	)		—			(29,736	)
Income (Loss) from Operations		(89,488	)		(1,283,810	)		(79,816	)		(4,207,458	)
Net Income (Loss) from<br> Discontinued Operations	$	(89,488	)	$	(1,283,810	)	$	(79,816	)	$	(4,207,458	)

The Company’s execution of the Asset Purchase Agreement has met the criteria to be reported as discontinued operations. In accordance with GAAP, assets and liabilities of discontinued operations are presented separately in the Consolidated Balance Sheets, and results of discontinued operations are reported as a separate component of Consolidated net loss in the Consolidated Statements of Loss, for all periods presented, resulting in changes to the presentation of certain prior period amounts. Cash flows from discontinued operations are reported separately in the Consolidated Statements of Cash Flows. The assets and liabilities of discontinued operations are presented separately in the Consolidated Balance Sheets for all periods presented.

4.Going Concern

The

Company had $1,655,318 of cash as of September 30, 2025. The Company had a net loss of $8.6 million for the nine months ended September 30, 2025, and used $5,970,967 of cash in our operating activities during that time. In the nine months ended September 30, 2024 the Company had a net loss of $7.2 million and used $5,405,028 of cash in our operating expenses. The Company raised $6.1 million in cash from convertible notes issued during 2025. The Company raised $5.3 million in cash convertible notes issued during 2024.

Our additional cash from our convertible notes along with our expected cash flow from operations, may not be sufficient to fund our 12-month plan of operations, and there can be no assurance that we will not require significant additional capital within 12 months.

As

shown in the accompanying financial statements, the Company has incurred net losses from operations resulting in an accumulated deficit of $148.8 million as of September 30, 2025. Further losses are anticipated in the development of the Company’s business raising substantial doubt about the Company’s ability to continue as a going concern. The ability to continue as a going concern is dependent upon the Company generating profitable operations in the future and/or obtaining the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due. Management intends to finance operating costs over the next 12 months with proceeds from the sale of securities, and/or revenues from operations. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amounts and classification of liabilities that might result from this uncertainty.

| 9 |

| --- |

| Table of Contents |

| --- |

5.Intangibles

Intangible assets

The following table presents details of our purchased intangible assets as of September 30, 2025 and December 31, 2024:

Schedule of Intangible Assets

	Balance<br> at December 31, 2024		Additions		Impairments		Amortization			Foreign<br> Exchange and Other		Balance<br> at September 30, 2025
Patents and<br> trademarks	$	55,689	$	2,400	$	—	$	(6,010	)	$	—	$	52,079
	$	55,689	$	2,400	$	—	$	(6,010	)	$	—	$	52,079

The intangible assets are being amortized on a straight-line basis over their estimated useful lives of one year to twenty years.

Amortization

expense for intangible assets was $2,099 and $1,666 for the three months ended September 30, 2025 and 2024 respectively, and is included in depreciation and amortization on the accompanying unaudited condensed consolidated statements of operations and comprehensive loss.

Amortization

expense for intangible assets was $6,010 and $10,858 for the nine months ended September 30, 2025 and 2024, respectively, and is included in depreciation and amortization on the accompanying unaudited condensed consolidated statements of operations and comprehensive loss.

The estimated future amortization expense of our intangible assets as of September 30, 2025 was as follows:

Schedule of Finite Lived Intangible Assets Future Amortization Expense

Year<br> ending December 31,	Amount
2025	$	6,298
2026	$	8,398
2027	$	8,398
2028	$	8,398
2029	$	8,398
Thereafter	$	12,189
Total	$	52,079

| 10 |

| --- |

| Table of Contents |

| --- |

6.Operating Lease Assets

The

Company entered into a lease agreement on February 1, 2021, for 8,898 square feet, for its office facilities in Chandler, AZ through January 2027. Monthly rental payments, excluding common area maintenance charges, are $25,953 to $28,733. The first twelve months of the lease included a 50% abatement period and a deposit of $110,000 was required. The lessor contributed $110,000 towards the purchase of office furniture as part of the lease agreement. As of September 30, 2025, we have an operating lease asset balance of $357,210 and an operating lease liability balance of $436,278 recorded in accordance with ASC 842, Leases (ASC “842”).

The Company entered in to a sublease on March 1, 2024 for its office facilities in Chandler, AZ through February 28, 2025. Monthly rental payments including rental of office furniture and excluding taxes, are $24,470. On February 28, 2025 an amendment to the sublease was signed. The amendment extended the term of the sublease until January 25, 2027 in the amount of $22,245 monthly excluding March 2025 and March 2026, which are billed at $0.

The following are additional details related to leases recorded on our balance sheet as of September 30, 2025:

Schedule of Additional Details Related to Leases

Leases	Classification	Balance<br> at<br><br> <br>September<br> 30, 2025
Assets
Current
Operating lease assets	Operating lease assets	$	—
Noncurrent
Operating lease<br> assets	Noncurrent operating lease assets	$	357,210
Total lease assets		$	357,210
Liabilities
Current
Operating lease liabilities	Operating lease liabilities	$	322,944
Noncurrent
Operating lease liabilities	Noncurrent operating lease liabilities	$	113,334
Total lease liabilities		$	436,278

| 11 |

| --- |

| Table of Contents |

| --- |

The maturity analysis below summarizes the remaining future undiscounted cash flows for our operating leases, a reconciliation to operating lease liabilities reported on the Condensed Consolidated Balance Sheet, our weighted-average remaining lease term, and weighted average discount rate:

Schedule of Lessee, Operating Lease Liability

Year<br> ending December 31,
2025	$	—
2026		84,531
2027		344,242
2028		28,732
2029		—
Thereafter		—
Total future lease payments		457,505
Less:<br> imputed interest		(21,227	)
Total	$	436,278

Schedule of Lease Cost

Weighted Average Remaining<br> Lease Term (years)
Operating leases	1.33
Weighted Average Discount Rate
Operating leases	6.75	%

7.Notes Payable and Interest Expense

The following table presents details of our notes payable as of September 30, 2025 and December 31, 2024:

Schedule of Debt

Facility	Maturity	Interest<br> Rate			Balance<br> at<br><br> <br>September<br> 30, 2025			Balance<br> at<br><br> <br>December<br> 31, 2024
Related Party<br> Unsecured Promissory Note - Principal	July 31,<br> 2026		15	%		271,875			271,875
Related Party Secured<br> Promissory Note	March 31, 2027		15	%		5,873,125			5,873,125
Related Party Convertible<br> Notes	various		8	%		10,350,000			8,850,000
Convertible Notes	June 30,2026		8	%		250,000			250,000
Related Party Senior<br> Secured Convertible Notes	Various		15	%		1,575,000			—
Senior Secured Convertible<br> Notes	Various		15	%		425,000			—
Related<br> Party Senior Secured Notes - Round 2	Various		15	%		4,040,680			—
Total Notes Payable Principal						22,785,680			15,245,000
Less<br> Total Debt Discount						(1,295,739	)		(1,534,558	)
Total<br> Debt						21,489,941			13,710,442
Less<br> current portion						(4,620,078	)		(2,315,703	)
Long-term<br> debt, net of current portion					$	16,869,863		$	11,394,739

| 12 |

| --- |

| Table of Contents |

| --- |

RelatedParty Notes

UnsecuredPromissory Note (“UP Notes”)

On

July 1, 2021, we entered into UP Notes in the aggregate principal amount of $271,875 with Talkot Fund, LP and investor in the Company. Each UP Note bears interest on the unpaid balance at the rate of fifteen percent (15%) per annum and the principal and accrued interest are due and payable no later than December 31, 2023. We may prepay any of the UP Notes without notice, subject to a two percent (2%) pre-payment penalty. The UP Note offer was conducted by our management and there were no commissions paid by us in connection with the solicitation. The Company issued to Talkot Fund LP warrants to purchase an aggregate of 33,017 shares of our common stock at the stated exercise price per share in connection with the issuance of funds under this UP Note.

On January 31, 2023, the Lender agreed to postpone the 24-month repayment period to a later period commencing on January 31, 2024, and further agreed that interest accrued on the loan between July 1, 2022 and December 1, 2025 is to be settled in shares of the Company’s common stock quarterly.

On January 31 2024, the Lender agreed to postpone the 24-month repayment period to a later period commencing on July 31, 2024.

During

the nine months ended September 30, 2025, a total of $41,348 of equity payable was converted into 147,242 shares of common stock and a $6,645 loss on settlement of debt was recorded. The shares were convertible and converted on the last day of the quarter, based on a 90-day volume-weighted average price (VWAP) of $0.2514, while the stock price on the conversion date was $0.4117, leading to a loss. As of September 30, 2025, the Company had an outstanding principal balance of $271,875, and accrued interest of $30,926 that was recorded to Equity Payable.

SecuredPromissory Notes

On

June 30, 2021, we entered into a Credit Facility Agreement (the “Credit Agreement”) with Thomas Akin, one of the Company’s directors (the “Lender”). The Credit Agreement was amended on November 11, 2022. The Company can borrow up to $6,000,000 under the Credit Agreement (“the “Credit Facility”).

The Credit Facility is secured by all of our tangible and intangible assets including intellectual property. This loan bears interest on the unpaid balance at the rate of fifteen percent (15%) per annum. The Company may prepay this loan without notice, penalty, or charge. In consideration of the Lender’s agreement to provide the Credit Facility, the Company issued warrants to purchase shares of its common stock at an exercise price of $1.67 per share in connection with the issuance of funds under the Credit Agreement. The warrants are exercisable for a period commencing upon issuance of the corresponding notes and ending 36 months after issuance of the financing. In addition, the Company has agreed to issue to the Lender additional warrants entitling the Lender to purchase a number of shares of the Company’s common stock equal to twenty percent (20%) of the amount of the advances made divided by the volume-weighted average price over the 30 trading days preceding the advance (the “VWAP”). Each warrant will be exercisable over a three-year period at an exercise price equal to the VWAP.

Under

the original terms of the Credit Agreement, the Company was to begin repaying the principal amount, plus accrued interest, in 24 equal monthly installments commencing on June 30, 2022, and ending on June 30, 2024. On November 11, 2022, an amendment to the Credit Agreement was signed. The amendment updated the payment terms to the following: “Without limiting the foregoing Section 2.3(a), Borrower shall repay the principal amount of all Advances, plus accrued interest thereon, in 24 equal monthly installments commencing on January 31, 2023 and continuing thereafter on the last day of each month (or, if such last day is not a Business Day, on the Business Day immediately preceding such last day. Interest on the unpaid Advances will accrue from the date of each Advance at a rate equal to fifteen percent (15%) per annum. Interest will be calculated on the basis of 365 days in a year.” The amendment raised the maximum amount of the Credit Facility to $6,000,000. In addition, the interest which is accrued monthly between July 1, 2022, and December 31, 2022, will be settled into equity. Common Stock will be issued at the end of each month at a rate of $1.08 per share of common stock in the amount of the interest accrued for each month.

| 13 |

| --- |

| Table of Contents |

| --- |

On

January 31, 2023, the Company then entered into Amendment No. 1 ( “Amendment 1”), which amends our existing Credit Facility Agreement[1], dated as of November 11, 2022, between the Company and Thomas B. Akin, and any convertible notes issued thereunder. Amendment 1 amends the existing Credit Facility Agreement to extend the maturity of the agreement and related convertible notes thereunder until December 1, 2025. Principal payments have been deferred to a period beginning on January 1, 2024 and ending December 1, 2025, and further provides that any accrued interest on unpaid advances under the agreement is to be paid quarterly in shares of our common stock, at a price per share equal to the volume-weighted average price of our common stock quoted on the Over-The Counter Venture Market operated by OTC Markets Group Inc. (“OTCQB®”) over the ninety (90) trading days immediately preceding such date. Amendment 1 provides for corresponding amendments to the form of convertible notes to be issued under the Credit Agreement in the future and any outstanding convertible notes issued under the existing Credit Facility Agreement. Amendment 1 was considered a debt modification as the cash flows under the amended terms do not differ by at least 10% from the cash flows under the original agreement.

On January 31, 2024 amended terms were agreed upon and the Company then entered into Amendment No. 2 (“ Amendment 2”) signed on May 3,2024, which amends the terms of the Credit Facility Agreement, between the Company and Thomas B. Akin, and any convertible notes issued thereunder. Amendment 2 amends the existing Credit Facility Agreement to extend the maturity of the agreement and related convertible notes thereunder until June 30, 2026. Principal payments have been deferred to a period beginning on July 31, 2024 and ending June 30, 2026. The Company determined that the change in repayment terms should be accounted for as a modification as opposed to a complete extinguishment of debt, based on the guidance in ASU 470-50. The key components of this determination were as follows: (a) the changes in the structure of the debt was not deemed significant; and (b) the modification of terms were not deemed substantial enough to be treated as an extinguishment, since the present value of the new note terms did not exceeded the present value of the prior note terms by more than 10%.

On August 13, 2024 amended terms were agreed upon and the Company then entered into Amendment No. 3 (“Amendment 3”) signed on May 3,2024, which amends the terms of the Credit Facility Agreement, between the Company and Thomas B. Akin, and any convertible notes issued thereunder. Amendment 3 amends the existing Credit Facility Agreement to extend the maturity of the agreement and related convertible notes thereunder until June 30, 2026. Principal payments have been deferred to a period beginning on October 31, 2024 and ending September 30, 2026. The Company determined that the change in repayment terms should be accounted for as a modification as opposed to a complete extinguishment of debt, based on the guidance in ASU 470-50. The key components of this determination were as follows: (a) the changes in the structure of the debt was not deemed significant; and (b) the modification of terms were not deemed substantial enough to be treated as an extinguishment, since the present value of the new note terms did not exceeded the present value of the prior note terms by more than 10%.

The Company entered into Amendment No. 4 (“Amendment 4”) to Amended and Restated Credit Facility Agreement and Convertible Notes (the Credit Facility Agreement), signed on November 21,2024, which amends the terms of the Credit Facility Agreement, between the Company and Thomas B. Akin, and any convertible notes issued thereunder. Amendment 4 amends the existing Credit Facility Agreement to extend the maturity of the agreement and related convertible notes thereunder until March 31, 2027. Principal payments have been deferred to a period beginning on April 30, 2025 and ending March 31, 2027. The Company determined that the change in repayment terms should be accounted for as a modification as opposed to a complete extinguishment of debt, based on the guidance in ASU 470-50. The key components of this determination were as follows: (a) the changes in the structure of the debt was not deemed significant; and (b) the modification of terms were not deemed substantial enough to be treated as an extinguishment, since the present value of the new note terms did not exceeded the present value of the prior note terms by more than 10%.

During

the nine months ended September 30, 2025, a total of $893,204 of equity payable was converted into 3,180,740 shares of common stock and a $143,554 loss on settlement of debt was recorded. The shares were convertible and converted on the last day of the quarter, based on a 90-day volume-weighted average price (VWAP) of $0.2514, while the stock price on the conversion date was $0.4117, leading to a loss. As of September 30, 2025, the Company had a principal total of $5,873,125, a debt discount balance of $120,651 for a net principal balance of $5,752,474 and accrued interest of $668,068 that was recorded to equity payable.

RelatedParty Convertible Notes

The

Company entered into Convertible Notes, (each a “Convertible Note” and collectively, the “Convertible Notes”) with multiple investors. The Convertible Notes accrue interest at a rate of 8%, thereon are convertible and converted into shares of our common stock, from time to time, at the option of the holder thereof, at a conversion price per share equal to the larger of either $0.50 or of the volume-weighted average price of our common stock quoted on the OTCQB ® Venture Market operated by OTC Markets Group Inc. over the thirty (30) trading days immediately preceding such date (the “Conversion Price”).

Related

Party Convertible Notes issued in prior periods at the beginning of 2024 had a balance of $2,000,000 in principal. As an inducement we issued 3,333,332 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of the Convertible Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of the Convertible Note, will continue until the Convertible Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

| 14 |

| --- |

| Table of Contents |

| --- |

During

the first quarter 2024 the Company issued 8 Convertible Notes payable to Thomas B. Akin for $1,950,000. As an inducement we issued 3,249,997 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During

the second quarter of 2024 the Company issued 8 Convertible Notes payable to Thomas B. Akin for $2,100,000. As an inducement we issued 3,499,997 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During

the third quarter of 2024 the Company issued 4 Convertible Notes payable to Thomas B. Akin for $1,275,000. As an inducement we issued 2,124,999 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During

the fourth quarter of 2024 the Company issued 5 Convertible Notes payable to Thomas B. Akin for $1,525,000. As an inducement we issued 2,541,664 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During

the first quarter of 2025 the Company issued 5 Convertible Notes payable to Thomas B. Akin for $250,000. As an inducement we issued 416,667 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During

the second quarter of 2025 the Company issued 5 Convertible Notes payable to Thomas B. Akin for $950,000. As an inducement we issued 1,583,332 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During

the third quarter of 2025 the Company issued 1 Convertible Notes payable to Thomas B. Akin for $300,000. As an inducement we issued 500,000 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During

the nine months ended September 30, 2025 the company recorded $570,911 of interest expense in connection with the related party convertible notes and $481,500 in amortized debt discount in connections with related party convertible notes. As of September 30, 2025 the Convertible Notes issued to related parties had a principal balance of $10,350,000 with a debt discount of $1,161,759 for a net principal balance of $9,188,241 and accrued interest of $1,047,065.

| 15 |

| --- |

| Table of Contents |

| --- |

RelatedParty Senior Secured Convertible Notes

On

March 17, 2025, Mobivity Holdings Corp. (the “Company”) entered into a convertible promissory note purchase agreement (the “Senior Secured Notes”) with four accredited investors, including Thomas B. Akin, a member of the Company’s Board of Directors (“Board”), and Bruce E. Terker, an owner of 5% or more of the outstanding shares of the Company’s common stock, $0.001 par value (“Common Stock”), who each participated on the same terms as the other accredited investors (collectively, the “Investors”). Pursuant to the Agreement, the Company received $2.0 million in proceeds and issued unsecured convertible promissory notes (each a “Senior Secured Convertible Note” and collectively, the “Senior Secured Convertible Notes”) in the aggregate principal amount of $2.0 million. The Senior Secured Convertible Notes were issued as part of a convertible note offering authorized by the Company’s board of directors (the “Offering”) to raise up to $3.0 million from the issuance of convertible notes. Messrs. Akin and Terker invested $75,000 and $1.5 million, respectively, in the Offering. The Company will use the proceeds from the sale of the Senior Secured Convertible Notes to continue to ramp up growth of Connected Rewards and for working capital for general corporate purposes.

During

the first quarter of 2025 the Company issued 7 Convertible Notes payable to related party investors for $1,575,000. Simple interest on the unpaid principal balance of the Convertible Note will accrue at the rate of 15% per annum. and automatically convert into the same equity securities issued for cash in the Qualified Financing, or at the option of the Investors, into the same equity securities issued for cash in a Corporate Transaction, each as the Convertible Note. Interest on the Convertible Notes will be accreted and added to the unpaid principal balance prior to conversion. The Convertible Notes are payable in one installment three years from the date of the Convertible Note. As of September 30, 2025 the Convertible Notes had a principal balance of $1,575,000 and accrued interest balance of $159,195.

RelatedParty Senior Secured Notes - Round 2

During

the third quarter of 2025 the Company issued 11 Convertible Notes payable to related party investors for $4,040,681. Simple interest on the unpaid principal balance of the Convertible Note will accrue at the rate of 15% per annum. and automatically convert into the same equity securities issued for cash in the Qualified Financing, or at the option of the Investors, into the same equity securities issued for cash in a Corporate Transaction, each as the Convertible Note. Interest on the Convertible Notes will be accreted and added to the unpaid principal balance prior to conversion. The Convertible Notes are payable in one installment three years from the date of the Convertible Note. As of September 30, 2025 the Convertible Notes had a principal balance of $4,040,680 and accrued interest balance of $100,694

ConvertibleNotes

ConvertibleNotes

Convertible Notes issued in prior periods at the beginning of 2024 had a balance of $250,000 in principal. As an inducement the Company issued 416,667 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of this Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

The

Convertible Note and all accrued interest thereon are convertible into shares of our common stock, from time to time, at the option of the holder thereof, at a conversion price per share equal to the larger of either $0.50 or of the volume-weighted average price of our common stock quoted on the OTCQB ® Venture Market operated by OTC Markets Group Inc. over the thirty (30) trading days immediately preceding such date (the “Conversion Price”) Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of this Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Senior Secured Convertible Note was issued.

During

the nine months ended September 30, 2025 the company recorded accrued interest of $14,717 in connection with convertible notes and $8,877 in amortized debt discount.

As

of September 30, 2025 the Convertible Notes had a principal balance of $250,000 with a debt discount of $13,329 for a net principal balance of $236,671 and accrued interest of $36,408.

| 16 |

| --- |

| Table of Contents |

| --- |

SeniorSecured Convertible Notes

On

March 17, 2025, Mobivity Holdings Corp. (the “Company”) entered into a convertible promissory note purchase agreement (the “Agreement”) with four accredited investors, including Thomas B. Akin, a member of the Company’s Board of Directors (“Board”), and Bruce E. Terker, an owner of 5% or more of the outstanding shares of the Company’s common stock, $0.001 par value (“Common Stock”), who each participated on the same terms as the other accredited investors (collectively, the “Investors”). Pursuant to the Agreement, the Company received $2.0 million in proceeds and issued unsecured convertible promissory notes (each a “Senior Secured Convertible Note” and collectively, the “Senior Secured Convertible Notes”) in the aggregate principal amount of $2.0 million. The Senior Secured Convertible Notes were issued as part of a convertible note offering authorized by the Company’s board of directors (the “Offering”) to raise up to $3.0 million from the issuance of convertible notes. Messrs. Akin and Terker invested $75,000 and $1.5 million, respectively, in the Offering. The Company will use the proceeds from the sale of the Senior Secured Convertible Notes to continue to ramp up growth of Connected Rewards and for working capital for general corporate purposes.

During

the first quarter of 2025 the Company issued 10 Senior Secured Convertible Notes payable for $425,000. Simple interest on the unpaid principal balance of the Senior Secured Convertible Note will accrue at the rate of 15% per annum. and automatically convert into the same equity securities issued for cash in the Qualified Financing, or at the option of the Investors, into the same equity securities issued for cash in a Corporate Transaction, each as the Convertible Note. Interest on the Convertible Notes will be accreted and added to the unpaid principal balance prior to conversion. The Senior Secured Convertible Notes are payable in one installment three years from the date of the Senior Secured Convertible Note. As of September 30, 2025 the Convertible Notes had a principal balance of $425,000 and accrued interest of $38,514.

InterestExpense

Interest

expense was $820,777 and $529,841 during the three months ended September 30, 2025 and 2024, respectively.

Interest

expense was $2,140,792 and $1,429,977 during the nine months ended September 30, 2025 and 2024, respectively.

| 17 |

| --- |

| Table of Contents |

| --- |

8.Common Stock and Equity Payable

CommonStock and Equity Payable

2024

On

June 30, 2024 a total of $445,379 of interest was accrued and settled to equity payable for the issuance of 1,093,267 shares of common stock. A loss on conversion of debt was of $65,407 was recognized.

On

June 30, 2024 a total of $20,617 of interest was accrued and settled to equity payable for the issuance of 50,609 shares of common stock. A loss on conversion of debt was of $3,028 was recognized.

On

September 30, 2024 a total of $225,136 of interest was accrued and settled to equity payable for the issuance of 964,593 shares of common stock. No gain or loss was recognized upon the conversion of the notes payable due to the related-party nature of the debt.

On

September 30, 2024 a total of $10,422 of interest was accrued and settled to equity payable for the issuance of 44,653 shares of common stock. No gain or loss was recognized upon the conversion of the notes payable due to the related-party nature of the debt.

During

the nine months ended September 30, 2024 2,516,394 shares were issued for $1,355,081 from equity payable and $235,558 equity payable was recorded.

As

of the nine months ended September 30, 2024 we had an equity payable balance of $336,420.

2025

On

January 24, 2025 a total of 1,860,123 shares of common stock were granted from equity payable to Thomas Akin as settlement of $450,272 of interest payable and the Company recorded a loss on settlement of debt of $143,554. No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

On

January 24, 2025 a total of 86,109 shares of common stock were granted from equity payable to Talkot Fund LP as settlement of $20,844 of interest payable and the Company recorded a loss on settlement of debt of $6,645. No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

On

March 31, 2025 a total of $220,242 of interest was accrued and settled to equity payable for the issuance of 620,821 shares of common stock.

No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

On

March 31, 2025 a total of $10,195 of interest was accrued and settled to equity payable for the issuance of 28,739 shares of common stock.

No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

On

June 30, 2025 a total of $222,689 of interest was accrued and settled to equity payable for the issuance of 699,796 shares of common stock. No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

On

June 30, 2025 a total of $10,309 of interest was accrued and settled to equity payable for the issuance of 32,394 shares of common stock. No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

On

July 15, 2025 a total of 620,821 shares of common stock were granted from equity payable to Thomas Akin as settlement of $220,242 of interest payable. No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

On

July 15, 2025 a total of 28,739 shares of common stock were granted from equity payable to Talkot Fund LP as settlement of $10,195 of interest payable.

No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

On July 15, 2025 a total of  182,511 shares were issued shares were issued to Dennis Becker, a former

director. The shares were issued based on the total Restricted Stock Units earned by Mr. Becker as director compensation that were fully vested as of March 30, 2025. Restricted stock expense is recorded on the date it vests and no expense was recognized during the nine months ended September 30, 2025.

On

July 23, 2025 a total of 699,796 shares of common stock were granted from equity payable to Thomas Akin as settlement of $222,689 of interest payable. No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

On

July 23, 2025 a total of 32,394 shares of common stock were granted from equity payable to Talkot Fund LP as settlement of $10,309 of interest payable. No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

On

September 30, 2025 a total of $225,136 of interest was accrued and settled to equity payable for the issuance of 886,394 shares of common stock. No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

On

September 30, 2025 a total of $10,422 of interest was accrued and settled to equity payable for the issuance of 41,031 shares of common stock. No gain or loss was recognized upon the conversion of the notes payable due to the recurring related-party nature of the debt.

During

the nine months ended September 30, 2025, the Company issued 3,327,982 shares for $934,551 from equity payable. A total of $698,994 of interest was accrued and settled to equity payable.

As

of the September 30, 2025 the Company had an equity payable balance of $336,421. These shares consist of $235,558 interest payable to be settled into 927,425 shares and $100,862 in RSU’s payable of 93,390 shares.

| 18 |

| --- |

| Table of Contents |

| --- |

Stock-basedPlans

Stock Option Activity

The following table summarizes stock option activity for the nine months ended September 30, 2025.

Schedule of Share Based Payment Arrangement Options Activity

	Options			Weighted<br> Average<br><br> <br>Exercise<br> Price		Weighted<br> Average<br><br> <br>Remaining<br> Contractual Term (Years)
Outstanding at December 31, 2023		7,297,355		$	0.90		7.28
Granted		260,000		$	—		—
Forfeited/canceled		(981,020	)	$	—		—
Expired		(2,178,335	)	$	—
Outstanding at December 31, 2024		4,398,000		$	0.92		7.40
Forfeited/canceled		(237,919	)	$	—		—
Expired		(209,581	)	$	—		—
Outstanding at September 30, 2025		3,950,500		$	0.96		5.78
Expected to vest at September 30, 2025		3,950,500		$	0.96		6.67
Exercisable at September 30, 2025		2,829,189		$	0.94		6.30
Unrecognized expense at September 30, 2025	$	656,084					—

2024

On April 1, 2024, the Company granted two employees 250,000 options to purchase shares of the Company’s common stock at the closing price as of April 1, 2024 of $0.502 per share. The option shares will vest 25% on the first anniversary of the grant, then equally in 36 monthly installments thereafter, and are exercisable until April 1, 2034. The total estimated value using the Black-Scholes Model, based on a volatility rate of 73.63% and an option fair value of $0.212377 was $53,094.

During

the twelve months ended December 31, 2024 we had a total stock-based compensation expense of $193,910 this is comprised of $81,250 in restricted stock unit compensation expense, and $112,660 of stock-based compensation expense for employee options.

2025

During the nine months ended September 30, 2025 no employee stock options were issued.

During

the nine months ended September 30, 2025 we had a total stock-based compensation expense of $643,768 this is comprised of $243,747 in restricted stock unit compensation expense, and $400,021 of stock-based compensation expense for employee options.

| 19 |

| --- |

| Table of Contents |

| --- |

Stock-Based Compensation Expense from Stock Options and Warrants

The impact on our results of operations of recording stock-based compensation expense for the three and nine months ended September 30, 2025 and 2024 were as follows:

Schedule of Stock-based Compensation Expense

	2025		2024		2025		2024
	Three Months<br> Ended				Nine Months<br> Ended
	September<br> 30,				September<br> 30,
	2025		2024		2025		2024
General and administrative	$	3,060	$	3,261	$	9,486	$	(35,842	)
Sales and marketing		100,751		105,100		301,357		301,245
Engineering, research,<br> and development		29,289		40,429		89,178		127,461
Total	$	133,100	$	148,790	$	400,021	$	392,864

Valuation Assumptions

The fair value of each stock option award was calculated on the date of the grant using the Black-Scholes option pricing model. The following weighted average assumptions were used for the nine months ended September 30, 2025 and 2024.

Schedule of Valuation Assumptions

	Nine Months<br> Ended
	September<br> 30,
	2025			2024
Risk-free interest rate		—	%		4.72	%
Expected life (years)		—			7.00
Expected dividend yield		—	%		—	%
Expected volatility		—	%		73.63	%

The risk-free interest rate assumption is based upon published interest rates appropriate for the expected life of our employee stock options.

The expected life of the stock options represents the weighted-average period that the stock options are expected to remain outstanding and was determined based on the historical experience of similar awards, giving consideration to the contractual terms of the stock-based awards, vesting schedules and expectations of future employee behavior as influenced by changes to the terms of the Company’s stock-based awards.

The dividend yield assumption is based on our history of not paying dividends and no future expectations of dividend payouts.

The expected volatility in 2025 and 2024 is based on the historical publicly traded price of our common stock.

Restrictedstock units

The following table summarizes restricted stock unit activity under our stock-based plans for the year ended December 31, 2024 and for the nine months ended September 30, 2025:

Schedule of Restricted Stock Unit Activity

	Shares		Weighted<br> Average<br><br> <br>Grant<br> Date Fair Value		Weighted<br> Average<br><br> <br>Remaining<br> Contractual Term (Years)		Aggregate<br> Intrinsic Value
Outstanding at December 31, 2023		1,799,025	$	0.94		—	$	1,691,084
Awarded		912,555	$	0.36		—	$	328,520
Outstanding at December 31, 2024		2,711,580	$	0.75		—	$	2,033,685
Awarded		856,840	$	0.28		—	$	239,915
Outstanding at September 30, 2025		3,568,420	$	0.61		—	$	2,176,736
Expected to vest at September 30, 2025		3,568,420	$	0.61		—	$	2,176,736
Vested at September 30, 2025		3,568,420	$	0.61		—	$	2,176,736
Unvested at September 30, 2025		—
Unrecognized expense at September 30, 2025	$	—

| 20 |

| --- |

| Table of Contents |

| --- |

2024

On March 31, 2024 the Company granted five independent directors a total of 162,500 restricted stock units. The units were valued at $81,250 or $.50 per share, based on the closing stock price on the date of the grant. All units vested immediately. The shares of common stock associated with the restricted stock units will be issued to each director upon the earliest to occur of (A) March 31, 2027, (B) a change in control of the Company, and (C) the termination of the director’s service with the Company.

On June 30,2024 the Company granted five independent directors a total of 187,210 restricted stock units. The units were valued at $81,249 or $.434 per share, based on the closing stock price on the date of the grant. All units vested immediately. The shares of common stock associated with the restricted stock units will be issued to each director upon the earliest to occur of (A) June 30, 2027, (B) a change in control of the Company, and (C) the termination of the director’s service with the Company.

On September 30, 2024 the company granted five independent directors a total of 365,495 restricted stock units. The units were valued at $81,250 or $.222 per share, based on the closing stock price on the date of the grant. All units vested immediately. The shares of common stock associated with the restricted stock units will be issued to each director upon the earliest to occur of (A) September 30, 2026, (B) a change in control of the Company, and (C) the termination of the director’s service with the Company.

In

the nine months ended September 30, 2024 the Company recorded $243,749 in restricted stock expense as board compensation.

2025

On March 31, 2025 the Company granted five independent directors a total of 225,690 restricted stock units. The units were valued at $81,248 or $.36 per share, based on the closing stock price on the date of the grant. All units vested immediately. The shares of common stock associated with the restricted stock units will be issued to each director upon the earliest to occur of (A) March 31, 2028, (B) a change in control of the Company, and (C) the termination of the director’s service with the Company.

On June 30, 2025 the Company granted five independent directors a total of 292,610 restricted stock units. The units were valued at $81,249 or $.27767 per share, based on the closing stock price on the date of the grant. All units vested immediately. The shares of common stock associated with the restricted stock units will be issued to each director upon the earliest to occur of (A) June 30, 2028, (B) a change in control of the Company, and (C) the termination of the director’s service with the Company.

On September 30, 2025 the Company granted five independent directors a total of 338,540 restricted stock units. The units were valued at $81,249 or $.434 per share, based on the closing stock price on the date of the grant. All units vested immediately. The shares of common stock associated with the restricted stock units will be issued to each director upon the earliest to occur of (A) September 30, 2028, (B) a change in control of the Company, and (C) the termination of the director’s service with the Company.

In

the nine months ended September 30, 2025, the Company recorded $162,497 in restricted stock expense as board compensation.

StockBased Compensation from Restricted Stock

The impact on our results of operations of recording stock-based compensation expense for restricted stock units for the three and nine months ended September 30, 2025 and 2024 was as follows:

Schedule of Stock-based Compensation Expense

	2025		2024		2025		2024
	Three Months<br> Ended				Nine Months<br> Ended
	September<br> 30,				September<br> 30,
	2025		2024		2025		2024
General and<br> administrative	$	81,250	$	81,250	$	243,747	$	243,749
Total	$	81,250	$	81,250	$	243,747	$	243,749

As of September 30, 2025, there was no unearned restricted stock unit compensation.

Warrants

The following table summarizes investor warrants as of September 30, 2025 and the years ended December 31, 2024 and 2023:

Schedule of Investor Warrants

	Shares			Weighted<br> Average<br><br> <br>Exercise<br> Price		Weighted<br> Average<br><br> <br>Remaining<br> Contractual Term (Years)
Outstanding at December 31, 2023		10,163,222		$	0.94		2.27
Granted		11,458,324		$	—		—
Canceled/forfeited/expired		(20,339	)	$	—		—
Outstanding at December 31, 2024		21,601,207		$	0.94		2.48
Granted		2,499,998		$	—		—
Exercised		—		$	—		—
Canceled/forfeited/expired		(1,452,545	)	$	—		—
Outstanding at September 30, 2025		22,648,660		$	0.69		1.52

| 21 |

| --- |

| Table of Contents |

| --- |

2024

During the first quarter of 2024, one warrant holders was issued 3,291,664 warrants as an inducement for Convertible Notes issued at the exercise price of $.60 per share, resulting in additional capital of $2,250,000. The Company recorded a discount of $466,594 related to warrants issued with issuance of convertible notes. The total estimated value of the warrants using the Black-Scholes Model is based on an average volatility rate of 93% and an option fair value of $0.1418.

During the second quarter of 2024, one warrant holders was issued 3,499,997 warrants as an inducement for Convertible Notes issued at the exercise price of $.60 per share, resulting in additional capital of $2,100,000. The Company recorded a discount of $371,242 related to warrants issued with issuance of convertible notes. The total estimated value of the warrants using the Black-Scholes Model is based on an average volatility rate of 91% and an option fair value of $0.1768.

During the third quarter of 2024, one warrant holders was issued 2,124,999 warrants as an inducement for Convertible Notes issued at the exercise price of $.60 per share, resulting in additional capital of $1,275,000. The Company recorded a discount of $176,219 related to warrants issued with issuance of convertible notes. The total estimated value of the warrants using the Black-Scholes Model is based on an average volatility rate of 104% and an option fair value of $0.1403.

2025

During the first quarter of 2025, one warrant holders was issued 416,667 warrants as an inducement for Convertible Notes issued at the exercise price of $.60 per share, resulting in additional capital of $250,000. The Company recorded a discount of $69,502 related to warrants issued with issuance of convertible notes. The total estimated value of the warrants using the Black-Scholes Model is based on an average volatility rate of 144% and an option fair value of $0.1668.

During the second quarter of 2025, one warrant holders was issued 3,499,997 warrants as an inducement for Convertible Notes issued at the exercise price of $.60 per share, resulting in additional capital of $2,100,000. The Company recorded $371,242 of stock-based expense related to warrants issued with issuance of convertible notes. The total estimated value of the warrants using the Black-Scholes Model is based on an average volatility rate of 144% and an option fair value of $0.1778.

During the third quarter of 2025, one warrant holders was issued 500,000 warrants as an inducement for Convertible Notes issued at the exercise price of $.60 per share, resulting in additional capital of $300,000. The Company recorded $25,285, of stock-based expense related to warrants issued with issuance of convertible notes. The total estimated value of the warrants using the Black-Scholes Model is based on an average volatility rate of 144% and an option fair value of $0.2011.

9.Fair Value Measurements

Fair value is defined as an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, the authoritative guidance establishes a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value as follows: (Level 1) observable inputs such as quoted prices in active markets; (Level 2) inputs other than the quoted prices in active markets that are observable either directly or indirectly; and (Level 3) unobservable inputs in which there is little or no market data, which requires us to develop our own assumptions. This hierarchy requires companies to use observable market data, when available, and to minimize the use of unobservable inputs when determining fair value. On a recurring basis, we measure certain financial assets and liabilities at fair value.

The following table presents assets that are measured and recognized at fair value as of September 30, 2025 on a recurring and non-recurring basis:

Schedule of Fair Value Measurements Recurring and Nonrecurring

Description	Level<br> 1		Level<br> 2		Level<br> 3		Gains<br> (Losses)
Goodwill (non-recurring)	$	—	$	—	$	—	$	—
Intangibles, net (non-recurring)	$	—	$	—	$	52,079	$	—

The following table presents assets that are measured and recognized at fair value as of December 31, 2024 on a recurring and non-recurring basis:

Description	Level<br> 1		Level<br> 2		Level<br> 3		Gains<br> (Losses)
Goodwill (non-recurring)	$	—	$	—	$	—	$	—
Intangibles, net (non-recurring)	$	—	$	—	$	55,689	$	—

10.Commitments and Contingencies

Litigation

As of the date of this report, the company has one pending legal proceeding related to alleged violations of the TCPA (Telephone Consumer Protection Act) Violation. This proceeding is a putative class action complaint alleging that Defendant initiated telephone solicitations through text messages in violation of the Telephone Consumer Protection Act, 47 U.S.C § 227 et al. (“TCPA”). We are unable to determine at this time whether it may result in a “material” exposure as defined.

In

addition, a settlement was reached and signed on April 9, 2025 in a previously active TCPA case, a putative class action complaint alleging that Defendant initiated telephone solicitations through text messages to Plaintiff and members of a putative class in violation of the TCPA. A settlement was reached and a settlement loss of $2,500 was accrued during the 3 months ended June 30, 2025.

OperatingLease

As

of September 30, 2025, we have an operating lease asset balance for this lease of $357,210 and an operating lease liability balance for this lease of $436,278 recorded in accordance with ASC 842.

| 22 |

| --- |

| Table of Contents |

| --- |

11.Related Party Transactions

UnsecuredPromissory Note (“UP Notes”)

On

July 1, 2021, we entered into UP Notes in the aggregate principal amount of $271,875 with Talkot Fund, LP and investor in the Company. Each UP Note bears interest on the unpaid balance at the rate of fifteen percent (15%) per annum and the principal and accrued interest are due and payable no later than December 31, 2023.

During

the nine months ended September 30, 2025, a total of $30,926 of accrued interest from equity payable was converted into 102,164 shares of common stock. As of September 30, 2025, the Company had an outstanding principal balance of $271,875, and accrued interest of $$30,926 that was recorded to Equity Payable.

SecuredPromissory Notes

On

June 30, 2021, we entered into a Credit Facility Agreement with Thomas Akin, one of the Company’s directors (the “Lender”). The Credit Facility Agreement was amended on November 11, 2022 to allow the Company to borrow up to $6,000,000. The Credit Facility Agreement was amended again on January 31, 2023 to extend the maturity of the agreement and related convertible notes thereunder until December 1, 2025. Principal payments have been deferred to a period beginning on January 1, 2024 and ending December 1, 2025.

During

the nine months ended September 30, 2025, a total of $668,068 of accrued interest from equity payable was converted into 2,206,981 shares of common stock. As of September 30, 2025, the Company had a principal total of $5,873,125, a debt discount balance of $120,651 for a net principal balance of $5,752,474 and accrued interest of $668,068 that was recorded to Equity Payable.

RelatedParty Convertible Notes

During

the first quarter of 2025 the Company issued 5 Convertible Notes payable to related parties for $250,000. As an inducement we issued 416,667 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of this Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During

the second quarter of 2025 the Company issued 5 Convertible Notes payable to Thomas B. Akin for $950,000. As an inducement we issued 1,583,332 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During

the third quarter of 2025 the Company issued 1 Convertible Notes payable to Thomas B. Akin for $300,000. As an inducement we issued 500,000 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During

the nine months ended September 30, 2025 the company recorded $570,911 of interest expense in connection with the related party convertible notes and $481,500 in amortized debt discount in connections with related party convertible notes. As of September 30, 2025 the Convertible Notes issued to related parties had a principal balance of $10,350,000 with a debt discount of $1,161,759 for a net principal balance of $9,188,241 and accrued interest of $1,047,065.

| 23 |

| --- |

| Table of Contents |

| --- |

RelatedParty Senior Secured Convertible Notes

During

the first quarter of 2025 the Company issued 7 Senior Secured Convertible Notes payable to related party investors for $1,575,000. Simple interest on the unpaid principal balance of the Convertible Note will accrue at the rate of 15% per annum. and automatically convert into the same equity securities issued for cash in the Qualified Financing, or at the option of the Investors, into the same equity securities issued for cash in a Corporate Transaction, each as the Convertible Note. Interest on the Convertible Notes will be accreted and added to the unpaid principal balance prior to conversion. The Senior Secured Convertible Notes are payable in one installment three years from the date of the Convertible Note.

As

of September 30, 2025 the Convertible Notes had a principal balance of $1,575,000 and accrued interest balance of $159,195.

RelatedParty Senior Secured Notes - Round 2

During

the third quarter of 2025 the Company issued 11 Convertible Notes payable to related party investors for $4,040,681. Simple interest on the unpaid principal balance of the Convertible Note will accrue at the rate of 15% per annum. and automatically convert into the same equity securities issued for cash in the Qualified Financing, or at the option of the Investors, into the same equity securities issued for cash in a Corporate Transaction, each as the Convertible Note. Interest on the Convertible Notes will be accreted and added to the unpaid principal balance prior to conversion. The Convertible Notes are payable in one installment three years from the date of the Convertible Note. As of September 30, 2025 the Convertible Notes had a principal balance of $4,040,680 and accrued interest balance of $100,694

For more details regarding the three related party transactions, please refer to Note 7 - Notes Payable and Interest Expense.

12.Reportable Segments

The customer acquisition and engagement segment derives revenues from customers by ways for customers to acquire new customers and in increase customer retention by email, text messaging and app interaction. the first is The Company’s Connected Reward program that encourages engage by offering real life rewards through on of the many marketing channels. In addition, we offer SMS messaging programs that allow the companies to send company updates, offers and promotions through email and SMS/MMS messaging. The accounting policies are the same as the policies listed in the summary of significant accounting policies.

The chief operating decision maker (“CODM”) of the Company is our President who assesses performance of our single operating segment and decides how to allocate resources based on consolidated net loss that is reported on the consolidated statement of operations, as well as through other performance measures. The CODM considers consolidated net loss in deciding how to allocate resources into the Company based on net income that also is reported on the income statement as consolidated net income.

The CODM is provided quarterly with reports on cash and accounts receivable to make decisions regarding resource allocation. The measure of segment assets is reported on the balance sheet as total consolidated assets.

The CODM uses net income to evaluate income generated from segment assets (return on assets) in deciding whether to reinvest profits into the customer acquisition and engagement or into other parts of the entity, such as for acquisitions or to pay dividends. Net income is used to monitor budget versus actual results. The CODM also uses net income in competitive analysis by benchmarking to the Company’s competitors. The competitive analysis along with the monitoring of budgeted versus actual results are used in assessing performance of the segment and in establishing management’s compensation.

The Company has one reportable segment: customer acquisition and engagement. The customer acquisition and engagement segment provides customer with the ability to engage customers though email, SMS/MMS messaging and through our unique fee-for action contracts such as a fee for downloading an app, or a fee for achieving a certain action in a digital app, or acquiring a loyalty member. The Company derives revenue primarily in North America and manages the business activities on a consolidated basis. All revenue is derived using our Recurrency platform which is designed to leverage point-of-sale data, along with cognitive computing, to increase visits, spend, and loyalty from consumers.

| 24 |

| --- |

| Table of Contents |

| --- |

The following table shows net sales by operating segment:

Schedule of Net Sales by Operating Segment

Customer Acquisition and Engagement<br> segment
Revenues	$	2,305,942
Less:
Customer Acquisition Costs		1,359,367
Dues and Subscriptions		60,457
Legal and Accounting and Professional Fees		674,073
Travel Expense		55,923
Administrative Expenses		1,041,265
Advertising Expense		351,522
Payroll and Related Expense		4,536,276
Outside Services		547,018
Interest Expense		2,140,789
Other Expenses (1)		64,030
Customer Acquisition<br> and Engagement segment Net Income	$	(8,524,778	)
(1)	Other Expense includes<br>settlement losses and loss on disposal of fixed assets
---	---

13.Sales of Certain Contracts

Acquisition by SMS Factory

On September 25, 2024, the Company entered into an Asset Purchase Agreement (the “Asset Purchase Agreement”) with SMS Factory, Inc., a Florida corporation (“SMS Factory”). Pursuant to the Asset Purchase Agreement, SMS Factory purchased all of the right, title and interest in the Company’s SMS/MMS text messaging customer accounts, excluding certain Excluded Assets (as defined in the Asset Purchase Agreement) utilized in the operation of the Company’s SMS/MMS text messaging platform business (the “Business Assets”) effective as of September 25, 2024 (the “Closing Date”).

In

consideration for the Business Assets, SMS Factory is expected to assume certain Performance Obligations and pay to the Company, for a period of two years following the Closing Date, an Earn-Out Payment in an amount equal to two times the Gross Profit earned from each Customer Account, including an upfront pre-payment of the Earn-Out Payment equal to $303,000.

The Asset Purchase Agreement includes customary representations, warranties and covenants by the parties.

14.Subsequent Events

On

November 7, 2025, SMS Factory, Inc. (“SMS”) filed a complaint against the Company in the Circuit Court of the Fifteenth Judicial Circuit in and for Palm Beach County, Florida (the “Action”). The complaint relates to an Asset Purchase Agreement dated September 25, 2024 (the “APA”) pursuant to which SMS purchased certain SMS/MMS text messaging customer accounts from the Company and agreed to pay the Company an earn-out based on gross profit for a two-year measurement period, including a $303,000 cash prepayment at closing to be applied against future earn-out payments. SMS seeks monetary damages in excess of $50,000, as well as pre- and post-judgment interest, attorneys’ fees and costs, and other relief, and has demanded a jury trial.

The Company denies the allegations and intends to vigorously defend against the Action. At this time, the Company is unable to reasonably estimate the possible loss or range of loss, if any, associated with this matter. Accordingly, the previous accrual of revenue has been recorded to bad debt allowance as of September 30, 2025]. The Company will continue to evaluate this matter and will record an accrual when a loss is probable and the amount can be reasonably estimated, or will provide additional disclosure as further information becomes available.

In connection with the Action, the Company has filed a counterclaim against SMS arising out of the same Asset Purchase Agreement dated September 25, 2024 and related post-closing conduct. The Company’s counterclaim alleges, among other things, that SMS failed to comply with its contractual obligations under the APA, including obligations related to the earn-out calculation and reconciliation process, and seeks monetary damages, offsets and/or recoupment of amounts claimed by SMS, attorneys’ fees and costs, and other relief.

Any potential recovery associated with the Company’s counterclaim represents a gain contingency in accordance with ASC 450, Contingencies. Accordingly, no amounts have been recognized in the accompanying financial statements as of September 30, 2025. The Company will recognize a gain, if any, when realization is probable and the amount is reasonably estimable.

| 25 |

| --- |

| Table of Contents |

| --- |

Item2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

ThisQuarterly Report on Form 10-Q contains “forward-looking statements” as defined in Section 27A of the SecuritiesAct of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, in connection withthe Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties, as well as assumptions that, if they nevermaterialize or prove incorrect, could cause our results to differ materially and adversely from those expressed or implied by such forward-lookingstatements Such forward-looking statements include statements about our expectations, beliefs or intentions regarding our potential productofferings, business, financial condition, results of operations, strategies or prospects. You can identify forward-looking statementsby the fact that these statements do not relate strictly to historical or current matters. Rather, forward-looking statements relateto anticipated or expected events, activities, trends, or results as of the date they are made and are often identified by the use ofwords such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” or “will,” and similar expressions or variations. Because forward-looking statements relate to matters that have not yet occurred, these statementsare inherently subject to risks and uncertainties that could cause our actual results to differ materially from any future results expressedor implied by the forward-looking statements. Many factors could cause our actual activities or results to differ materially from theactivities and results anticipated in forward-looking statements. These factors include those risks disclosed under the caption “RiskFactors” included in our 2023 annual report on Form 10-K filed with the Securities and Exchange Commission, or the SEC,on April 17, 2024, and in our subsequent filings with the SEC. Furthermore, such forward-looking statements speak only as of the dateof this report. We undertake no obligation to update any forward-looking statements to reflect events or circumstances occurring afterthe date of such statements.

Overview

Mobivity Holdings Corp. (the “Company” or “us”, “our”, or we”) develops and operates proprietary platforms over which brick and mortar brands and digital first enterprises can conduct national and localized, data-driven marketing campaigns with unique targeting, incentivization and promotion to drive customer acquisition and loyalty. The company’s core technology platform, RecurrencyTM, enables

●	Transformation<br> of messy point-of-sale (POS) data collected from thousands of locations and digital environments into usable intelligence.
●	Measurement,<br> prediction, and ability to boost guest frequency and spend by channel.
●	Deployment<br> and management of one-time use offer codes and attribution of sales accurately across every channel, promotion and media program.
●	Delivery<br> of uniquely attributable 1:1 offers that power incentivized actions in digital environments like user acquisition, continued monetization,<br> and activities taken in a digital environment.

Our recurrency platform generates revenue in 2 ways. First, delivered as a Software-as-a-Service (“SaaS”) platform used by leading convenience and quick service restaurant brands to build and engage with their loyal customers. Second, through our Connected RewardsTM business, our platform enables and powers unique incentivized programs in digital environments. Through our Connected Rewards platform, we enable businesses to reward their users and customers with products in the real world for actions taken in a digital environment. Our customers include some of the largest mobile casual game publishers in the world and some of the largest convenience and quick service restaurant brands in the world. The programs we run for our customers include incentivized user acquisition where users are rewarded with a real-world product, like a free or discounted burger, for downloading a mobile game, and rewarded play where users receive real world products for accomplishing activities in game, like achieving a certain level or winning enough points. We charge our customers for each unique action where our rewards are delivered, these include a per install or per individual engagement fee.

TheRecurrency Platform

The Recurrency™ platform unlocks valuable POS and mobile data to help transform customer transactions into actionable and attributable marketing insights and power Connected Rewards interactions. Our technology analyzes transaction data to provide insights, delivers mobile rewards and powers redemption at all potential points of sale (i.e., mobile, in-store, in-app), and provides 100% attribution of the transaction. In Connected Rewards applications, Recurrency is integrated into mobile gaming platforms and mobile attribution partners to deliver the necessary data to deliver rewards for in-game actions.

| 26 |

| --- |

| Table of Contents |

| --- |

CompanyStrategy

Our objective is to build an industry-leading mobile marketing technology product that bridges between in-person and digital environments powering a unique and defensible alternative for digital-first businesses to engage and retain their customers by rewarding them with real-world products and offers. The key elements to our strategy are:

●	Exploit the competitive advantages and operating leverage of our technology platform. The core of our business is our ability to integrate<br> our Recurrency platform into digital environments and deliver rewards based on activities taken in a digital environment. Because<br> of our long history operating as a loyalty marketing solution we believe we have a defensible head start and ability to continue<br> building products and features that will retain our competitive advantage.
●	Evolve our sales and customer support infrastructure to uniquely meet the needs of the quickly evolving digital marketing universe. We<br> have quickly evolved our organization and business to fill a gap in the digital marketing landscape. Through continued innovation<br> and emphasis on automation and predictive analytics we believe we will expand our niche and create further value for our Connected<br> Rewards Customers.
●	Acquire complementary businesses and technologies. We will continue to search and identify unique opportunities which we believe will<br> enhance our product features and functionality, revenue goals, and technology. We intend to target companies with some or all of<br> the following characteristics: (1) an established revenue base; (2) strong and defensible technology services that further build<br> out and differentiate our platform; (3) opportunities for substantial expense reductions through integration into our platform; and<br> (4) strong sales teams. Our acquisitions have historically been consummated through the issuance of a combination of our common stock<br> and cash.
●	Build our intellectual property portfolio. We currently have nine issued patents that we believe have significant potential application<br> in the technology industry. We plan to continue our investment in building a strong intellectual property portfolio.

While these are the key elements of our current strategy, there can be no guarantees that our strategy will not change or that our strategy will be successful or implemented at all.

RecentEvents

RelatedParty Convertible Notes

During the first quarter of 2025 the Company issued 5 Convertible Notes payable to Thomas B. Akin for $250,000. As an inducement we issued 416,667 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During the second quarter of 2025 the Company issued 5 Convertible Notes payable to Thomas B. Akin for $950,000. As an inducement we issued 1,583,332 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

During the third quarter of 2025 the Company issued 1 Convertible Notes payable to Thomas B. Akin for $300,000. As an inducement we issued 500,000 warrants to purchase shares of our common stock at $.60 per share. Simple interest on the unpaid principal balance of this Note will accrue at the rate of 8.0% per annum. Accrual of interest will commence on the date of The Convertible Note, will continue until this Note is fully paid, and will be payable in a single installment at maturity three years from the date the Convertible Note was issued.

RelatedParty Senior Secured Notes

During the first quarter of 2025 the Company issued 7 Convertible Notes payable to related party investors for $1,575,000. Simple interest on the unpaid principal balance of the Convertible Note will accrue at the rate of 15% per annum. and automatically convert into the same equity securities issued for cash in the Qualified Financing, or at the option of the Investors, into the same equity securities issued for cash in a Corporate Transaction, each as the Convertible Note. Interest on the Convertible Notes will be accreted and added to the unpaid principal balance prior to conversion. The Convertible Notes are payable in one installment three years from the date of the Convertible Note.

RelatedParty Senior Secured Notes - Round 2

During the third quarter of 2025 the Company issued 11 Convertible Notes payable to related party investors for $4,040,681. Simple interest on the unpaid principal balance of the Convertible Note will accrue at the rate of 15% per annum. and automatically convert into the same equity securities issued for cash in the Qualified Financing, or at the option of the Investors, into the same equity securities issued for cash in a Corporate Transaction, each as the Convertible Note. Interest on the Convertible Notes will be accreted and added to the unpaid principal balance prior to conversion. The Convertible Notes are payable in one installment three years from the date of the Convertible Note.

SeniorSecured Convertible Notes

During the first quarter of 2025 the Company issued 10 Senior Secured Convertible Notes payable for $425,000. Simple interest on the unpaid principal balance of the Senior Secured Convertible Note will accrue at the rate of 15% per annum. and automatically convert into the same equity securities issued for cash in the Qualified Financing, or at the option of the Investors, into the same equity securities issued for cash in a Corporate Transaction, each as the Convertible Note. Interest on the Convertible Notes will be accreted and added to the unpaid principal balance prior to conversion. The Senior Secured Convertible Notes are payable in one installment three years from the date of the Senior Secured Convertible Note.

Acquisitionof Certain Contracts by SMS Factory

On September 25, 2024, the Company entered into an Asset Purchase Agreement (the “Asset Purchase Agreement”) with SMS Factory, Inc., a Florida corporation (“SMS Factory”). Pursuant to the Asset Purchase Agreement, SMS Factory purchased all of the right, title and interest in the Company’s SMS/MMS text messaging customer accounts, excluding certain Excluded Assets (as defined in the Asset Purchase Agreement) utilized in the operation of the Company’s SMS/MMS text messaging platform business (the “Business Assets”) effective as of September 25, 2024 (the “Closing Date”).

In consideration for the Business Assets, SMS Factory is expected to assume certain Performance Obligations and pay to the Company, for a period of two years following the Closing Date, an Earn-Out Payment in an amount equal to two times the Gross Profit earned from each Customer Account, including an upfront pre-payment of the Earn-Out Payment equal to $303,000. The Asset Purchase Agreement includes customary representations, warranties and covenants by the parties.

| 27 |

| --- |

| Table of Contents |

| --- |

Resultsof Operations

Revenues

Revenues consist primarily of those generated by a suite of products under the Recurrency platform. The Recurrency platform is comprised of POS Data Capture, Analytics, Offers and Promotions, Predictive Offers, Personalized Receipt Promotions, Customized Mobile Messaging, Belly Loyalty, and other revenues.

Revenues for the three months ended September 30, 2025, were $853,614 an increase of $627,406 compared to $226,208 for the same period in 2024.

Revenues for the nine months ended September 30, 2025, were $2,305,942 an increase of $1,405,934 compared to $900,008 for the same period in 2024.

This increase is primarily due to an increase of Connected Rewards revenue.

Costof Revenues

Cost of revenues consists primarily of cloud-based software licensing fees, short code maintenance expenses, messaging-related expenses, and other expenses.

Cost of revenues for the three months ended September 30, 2025, was $591,763, an increase of $471,638, or 393%, compared to $120,125 for the same period in 2024.

Cost of revenues for the nine months ended September 30, 2025, was $1,359,367, an increase of $818,206 , or 151% , compared to $541,161 for the same period in 2024.

This increase is primarily due to an increase in Connected Rewards revenue resulting in a higher cost of good sold.

BadDebt Expense

Bad Debt expense for the three months ended June 30, 2025 was $0, an decrease of a $7,575 gain, or 100%, compared to a gain of $7,575 for the three months ended September 30, 2024 . This decrease is due to a decrease in invoice aged past 90 days.

Bad Debt expense for the nine months ended September 30, 2025 was $1,692, an decrease of $13,157, or 89%, compared to $14,849 for the three months ended September 30, 2024 . This decrease is due to a decreasel invoices aged past 90 days.

Generaland Administrative

General and administrative expenses consist primarily of salaries and personnel-related expenses, consulting costs, and other expenses.

General and administrative expenses increased $821,946, or 357%, to $1,051,914, during the three months ended September 30, 2025, compared to $229,968 for the same period in 2024. The increase in general and administrative expenses was primarily due to an increase in software fees, legal fees and payroll expenses.

General and administrative expenses increased $1,844,477, or 340%, to $2,387,467, during the nine months ended September 30, 2025, compared to $542,990 for the same period in 2024. The increase in general and administrative expenses was primarily due to an increase in share based expense for warrants issued, legal fees and payroll expenses.

Salesand Marketing

Sales and marketing expenses consist primarily of salaries and personnel-related expenses, stock-based compensation expenses, consulting costs, and other expenses.

Sales and marketing expenses increased $661,384, or 335%, to $859,097 during the three months ended September 30, 2025, compared to $197,713 for the same period in 2024. The increase is primarily due to an increase in consulting fees and payroll expenses.

Sales and marketing expenses increased $2,080,017, or 384%, to $2,621,779 during the nine months ended September 30, 2025, compared to $541,762 for the same period in 2024. The increase is primarily due to an increase in consulting fees and payroll expenses.

| 28 |

| --- |

| Table of Contents |

| --- |

Engineering,Research & Development

Engineering, research & development costs include salaries, stock-based compensation expenses, travel, consulting costs, and other expenses.

Engineering, research & development expenses increased $415,566, or 128%, to $739,318 during the three months ended September 30, 2025, compared to $323,752 for the same period in 2024. This increase is primarily due to a increase in payroll expense and consultant fees.

Engineering, research & development expenses increased $1,452,249, or 173%, to $2,292,456 during the nine months ended September 30, 2025, compared to $840,207 for the same period in 2024. This increase is primarily due to a decrease in payroll expense and consultant fees.

Depreciationand Amortization

Depreciation and amortization expenses consist of depreciation on our equipment and amortization of our intangible assets.

Depreciation and amortization expense increased $3,937, or 643%, to $4,549 during the three months ended September 30, 2025 compared to $612 for the same period in 2024.This increase is primarily due to increase in intangible and fixed assets.

Depreciation and amortization expense increased $14,979, or 533% to $17,791 during the nine months ended September 30, 2025 compared to $2,812 for the same period in 2024.This increase is primarily due to increase in intangible and fixed assets.

InterestExpense

Interest expense increased $290,936, or 55%, to $820,777 during the three months ended September 30, 2025, compared to $529,841 in the same period in 2024. This increase in interest expense is primarily related to the increased balance on related party notes payable and the issuance of Convertible Notes.

Interest expense increased $710,815, or 50%, to $2,140,792 during the nine months ended September 30, 2025, compared to $1,429,977 in the same period in 2024. This increase in interest expense is primarily related to the increased balance on related party notes payable and the issuance of Convertible Notes.

SettlementLosses

Settlement losses consist of legal settlement for TCPA settlements.

Settlement losses for the three months ended September 30, 2025 and 2024 were $0 and $0, respectively.

Settlement losses for the nine months ended September 30, 2025 and 2024 were $2,500 and $0, respectively.

Losson Sale of Fixed Assets

Loss on sale of fixed assets consists of an asset being sold for less than its carrying value.

Loss on sale of fixed assets for three months ended June 30, 2025 and 2024 was $0 and $6,514, respectively.

Loss on sale of fixed assets for nine months ended September 30, 2025 and 2024 was $6,876 and $6,514, respectively

| 29 |

| --- |

| Table of Contents |

| --- |

ForeignCurrency

The Company’s financial results are impacted by volatility in the Canadian/U.S. Dollar exchange rate. The average U.S. Dollar exchange rate for the three and nine months ended September 30, 2025, was $1 Canadian equals $0.70 U.S. Dollars, respectively. This compares to an average rate of $1 Canadian equals $0.74 during the same period in 2024. The Company’s functional or measurement currency is the U.S. Dollar. Based on a U.S. Dollar functional currency, the following are the key areas impacted by foreign currency volatility:

●	The<br> Company sells products primarily in U.S. Dollars; therefore, reported revenues are not highly impacted by foreign currency volatility.
●	A<br> portion of the Company’s expenses are incurred in Canadian Dollars and therefore fluctuate in U.S. Dollars as the U.S. Dollar<br> varies. A weaker U.S. Dollar results in an increase in translated expenses, and a stronger U.S. Dollar results in a decrease.
●	Changes<br> in foreign currency rates also impact the translated value of the Company’s working capital that is held in Canadian Dollars.<br> Foreign exchange rate fluctuations result in foreign exchange gains or losses based upon movement in the translated value of Canadian<br> working capital into U.S. Dollars.

The change in foreign currency was a gain of $555 and a loss of $1,358 for the three months ended September 30, 2025 and 2024, respectively.

The change in foreign currency was a gain of $1,541 and a gain of $216,687 for the nine months ended September 30, 2025 and 2024, respectively.

Liquidityand Capital Resources

As of September 30, 2025, we had current assets of $2,581,484, including $1,655,318 in cash, and current liabilities of $10,148,984, resulting in a working capital deficit of $7,567,500.

We believe as of the date of this report, we do not have the working capital on hand, along with our expected cash flow from operations and budget reductions, to sufficiently fund our current level of operations through the end of the next 12 months or beyond. We will require additional capital and will seek to obtain additional working capital through the sale of our securities and, if available, bank lines of credit. There can be no assurance we will be able to obtain access to capital as and when needed, or that the terms of any available financing will be commercially reasonable.

The Company entered in to a sublease on March 1, 2024 for its office facilities in Chandler, AZ through February 28, 2025. Monthly rental payments including rental of office furniture and excluding taxes, are $24,470. The Company has transition to a 100% remote work force and this has resulted in a decrease in monthly rental expense.

| 30 |

| --- |

| Table of Contents |

| --- |

CashFlows

	Nine Months<br> Ended
	September<br> 30,
	2025			2024
Net cash provided by (used in):
Operating activities	$	(5,970,967	)	$	(5,405,028	)
Investing activities		(2,400	)		(13,327	)
Financing activities		6,365,680			5,317,965
Effect of foreign currency<br> translation on cash flow		1,987			216,445
Net change in cash	$	394,300		$	116,055

OperatingActivities

We used cash and restricted in operating activities totaling $5,970,967 during the nine months ended September 30, 2025 and used cash and restricted cash in operating activities totaling $5,405,028 during the nine months ended September 30, 2024. Key drivers of the cash used in operating activities are the net loss of $8,524,778 , a net loss from discontinued operations of $79,816, changes to accounts receivable of $491,038, accrued interest of $1,583,021, stock-based compensation of $400,021 , stock-based compensation expense for RSU’s of $243,747 accounts payable of $257,218, and amortization of debt discount of $550,703.

InvestingActivities

Investing activities during the nine months ended September 30, 2025 were $2,400 compared to $4,559 in the nine months ended September 30, 2024.

FinancingActivities

Financing activities during the nine months ended September 30, 2025 consisted of $6,115,680 of proceeds from related party convertible notes and $250,000 in convertible notes compared to $5,325,000 of related party convertible notes in the nine months ended September 30, 2024 Payments of $0 were made on notes payable compared to $7,035 in the same period in 2024.

CriticalAccounting Estimates

We have adopted various accounting policies to prepare our condensed consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP). The preparation of these financial statements requires us to make estimates, judgments, and assumptions. Our significant accounting policies and estimates are disclosed in Note 2 to the accompanying notes to the condensed consolidated financial statements. There were no material changes to our critical accounting policies and estimates during the nine months ended September 30, 2025.

Refer to Note 2, “Summary of Significant Accounting Policies,” in the accompanying notes to the condensed consolidated financial statements for a discussion of recent accounting pronouncements.

Off-BalanceSheet Arrangements

We have no off-balance sheet arrangements.

| 31 |

| --- |

| Table of Contents |

| --- |

Item3. Quantitative and Qualitative Disclosures about Market Risk.

We are a smaller reporting company as defined by Item 10(f)(1) of Regulation S-K. As such, we are not required to provide the information set forth in this item.

Item4. Controls and Procedures.

Evaluationof Disclosure Controls and Procedures

As required by Rule 13a-15(b) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), our management, with the participation of our Principal Executive Officer and Interim Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures, as defined in Exchange Act Rule 13a-15(e), as of the end of the period covered by this report. “Disclosure controls and procedures,” as defined in Exchange Act Rule 13a-15(e), are controls and other procedures that are designed to ensure that 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 time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Principal Executive Officer and Interim Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. Based on this evaluation, our management, including our Principal Executive Officer and Interim Chief Financial Officer, concluded that as of September 30, 2025 our disclosure controls and procedures were not effective.

As a small company with limited resources that are mainly focused on the development and sales of software products and services, the Company does not employ a sufficient number of staff in its finance department to possess an optimal segregation of duties or to provide optimal levels of oversight. This has resulted in certain audit adjustments and management believes that there may be a possibility for a material misstatement to occur in future periods while it employs the current number of personnel in its finance department.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act, that occurred during the nine months ended September 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

| 32 |

| --- |

| Table of Contents |

| --- |

PART

II – OTHER INFORMATION

Item

1. Legal Proceedings.

As of the date of this report, the company has one pending legal proceeding related to alleged violations of the TCPA (Telephone Consumer Protection Act) Violation. This proceeding is a putative class action complaint alleging that Defendant initiated telephone solicitations through text messages in violation of the Telephone Consumer Protection Act, 47 U.S.C § 227 et al. (“TCPA”). We are unable to determine at this time whether it may result in a “material” exposure as defined.

In addition, a settlement was reached and signed on April 9, 2025 in a previously active TCPA case, a putative class action complaint alleging that Defendant initiated telephone solicitations through text messages to Plaintiff and members of a putative class in violation of the TCPA. A settlement was reached and a settlement loss of $2,500 was accrued during the 3 months ended June 30, 2025.

Item 1A. Risk Factors.

In addition to the other information set forth in this Quarterly Report on Form 10-Q, you should carefully consider the factors discussed in “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024 (the “Form 10-K”), which could materially affect our business, financial condition or future results. There have been no material changes from the risk factors previously disclosed in the Form 10-K except as stated below:

TheCompany has filed a Rule 13e-3 Transaction Statement on Schedule 13E-3 and a preliminary proxy statement to stockholders, both of whichare under the review of and subject to comments of the staff of the SEC, to effect a reverse stock split as part of a plan to deregisterthe Company’s common stock under the Exchange Act, which could negatively affect the liquidity and trading pricesof our common stock and result in less disclosure about the Company, without the Company’s stockholders having theprotections provided by the liability provisions of the Exchange Act and the Sarbanes-Oxley Act of 2002 (the “Sarbanes-OxleyAct”).

On July 31, 2025, a Special Committee of the Board consisting entirely of independent and disinterested directors, approved a transaction whereby the Company would effect a reverse stock split of the Company’s shares of common stock, in conjunction with terminating the Company’s public company reporting obligations, subject to obtaining the requisite approval of the Company’s stockholders at a Special Meeting of Stockholders to be held for that purpose.

Specifically, the Special Committee approved a transaction whereby the Company would effect a 1-for-25,000 reverse stock split of the Company’s common stock (the “Reverse Stock Split”). If the proposal is approved, at the effective time of the Reverse Stock Split each share of common stock owned by a stockholder in any one account holding fewer than 25,000 shares immediately prior to the Reverse Stock Split will be automatically converted into the right to receive $0.29 in cash for each such share owned immediately prior to the Reverse Stock Split, without interest (the “Cash Payment”), and such stockholders (“Cashed Out Stockholders”) will no longer be stockholders of the Company. Stockholders owning shares of common stock in any one account holding 25,000 or more shares immediately prior to the effective time of the Reverse Stock Split (“Continuing Stockholders”) will remain stockholders of the Company and, to the extent any Continuing Stockholder owns a number of pre-split shares that is greater than 25,000 but is not evenly divisible by 25,000, then the fractional shares of such stockholder resulting from the proposed Reverse Stock Split would be cashed out at the Cash Payment. The Company estimates that approximately 3,481,673 shares of the Company’s common stock (representing approximately 4.7% of the shares of common stock currently outstanding) would be cashed out in the Reverse Stock Split and the aggregate cost to the Company of the Reverse Stock Split would be approximately $1,500,000. This amount includes approximately $1,009,685 needed to cash out fractional shares that would otherwise result from the Reverse Stock Split in respect of Cashed Out Stockholders (and the Cash Payment owed to certain Continuing Stockholders in lieu of fractional shares), and approximately $300,000 of legal, solicitation, filing, and other costs needed to effect the Reverse Stock Split. This total amount could be larger or smaller depending on, among other things, the number of fractional shares that will be outstanding after the Reverse Stock Split as a result of purchases, sales and other transfers of our shares of common stock by our stockholders.

The Reverse Stock Split will be submitted to a vote of the Company’s stockholders at a Special Meeting of Stockholders to be called for that purpose. The Company has prepared and filed a preliminary proxy statement and Schedule 13e-3 with respect to the Reverse Stock Split.

The Special Committee may abandon the Reverse Stock Split at any time prior to the effectiveness of the Reverse Stock Split, even after stockholder approval, if the Special Committee determines in its business judgment that the Reverse Stock Split is no longer in the best interests of the Company and its stockholders.

Any trading in our common stock (after the Reverse Stock Split and deregistration under the Exchange Act) will only occur in privately negotiated sales and potentially on the OTC Pink Market, if one or more brokers chooses to make a market for our common stock there and complies with applicable regulatory requirements; however, there can be no assurances regarding any such trading.

Stockholders holding the Company’s common stock following the Reverse Stock Split and subsequent filing to become a non-reporting entity may no longer have the information that is currently provided in the Company’s filings with the SEC pursuant to the Exchange Act regarding such matters as the Company’s business operations and developments, legal proceedings involving the Company, the Company’s financial results, the compensation of the Company’s directors and named executive officers, and Company securities held by the Company’s directors, officers and major stockholders. In addition, it is likely that there will be limited liquidity for the Company’s common stock and that trading of shares may only continue in privately negotiated sales. As a result, stockholders may not be able to purchase or sell the common stock at all or at prices they desire.

Further, the Company’s stockholders will no longer have the protections provided by the liability provisions of the Exchange Act and the Sarbanes-Oxley Act applicable to the Company and the Company’s directors, officers and major stockholders, including the short-swing profit provisions of Section 16, the proxy solicitation rules under Section 14, the stock ownership reporting rules under Section 13, provisions relating to personal attestation by officers about accounting controls and procedures potential criminal liability regarding the disclosure by the Company.

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

None.

Item 3. Defaults upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information

During the nine months ended September 30, 2025, none of our directors or officers (as defined in Rule 16a-1(f) of the Exchange Act) adopted, modified or terminated any contract, instruction or written plan for the purchase or sale of our securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) of the Exchange Act or any non-Rule 10b5-1 trading arrangement (as defined in Item 408(c) of Regulation S-K).

| 33 |

| --- |

| Table of Contents |

| --- |

Item6. Exhibits

Exhibit<br> No.	Description
2.1	Asset<br> Purchase Agreement, dated September 25, 2024, by and between Mobivity Holdings Corp. and SMS Factory, Inc. (incorporated by reference<br> to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed on October 1, 2024)
3.1	Restated<br> Articles of Incorporation filed with the Nevada Secretary of State on August 12, 2022 (incorporated by reference to Exhibit 3.1 to<br> the Company’s Quarterly Report on Form 10-Q filed on August 15, 2022)
3.2	Amended<br> and Restated Bylaws of Mobivity Holdings Corp. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on<br> Form 8-K filed June 27, 2025)
10.1	Convertible<br> Promissory Note Purchase Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed<br> August 5, 2025)
10.2	Form<br> of Convertible Promissory Note (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed<br> August 5, 2025)
10.3	Form<br> of Amendment to Senior Secured Convertible Promissory Note (incorporated by reference to Exhibit 10.3 to the Company’s Current<br> Report on Form 8-K filed August 5, 2025)
10.4	Form<br> of Amendment No. 5 to Existing Notes (incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K<br> filed August 5, 2025)
31.1	Certification by Principal Executive Officer pursuant to Section 302 of Sarbanes Oxley Act of 2002 *
31.2	Certification by Principal Financial Officer pursuant to Section 302 of Sarbanes Oxley Act of 2002 *
32.1	Certification Pursuant to 18 U.S.C. Section 1350 **
101.INS	Inline<br> XBRL Instance Document *
101.SCH	Inline<br> XBRL Taxonomy Schema Document
101.CAL	Inline<br> XBRL Taxonomy Calculation Linkbase Document *
101.DEF	Inline<br> XBRL Taxonomy Definition Linkbase Document *
101.LAB	Inline<br> XBRL Taxonomy Label Linkbase Document*
101.PRE	Inline<br> XBRL Taxonomy Presentation Linkbase Document *
104	Cover<br> Page Interactive Data File (embedded within the Inline XBRL and contained in Exhibit 101)

* Filed electronically herewith

** Furnished electronically herewith

| 34 |

| --- |

| Table of Contents |

| --- |

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

	Mobivity Holdings Corp.
Date:<br> December 29, 2025	By:	/s/ Bryce D. Daniels
		Bryce<br> D. Daniels
		President
		(Principal Executive Officer)
Date:<br> December 29, 2025	By:	/s/ Skye Fossey-Tomaske
		Skye<br> Fossey-Tomaske
		Interim<br> Chief Financial Officer<br><br> <br>(Principal Accounting Officer)

| 35 |

| --- |

Exhibit31.1

CERTIFICATIONOF PRINCIPAL EXECUTIVE OFFICER



Pursuantto Rule 13a-14(a) adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002



I, Bryce D. Daniels, certify that:



1. I have reviewed this Quarterly Report on Form 10-Q of Mobivity Holdings Corp. for the quarter ended September 30, 2025;

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

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:<br> December 29, 2025	By:	/s/ Bryce D. Daniels
		Bryce<br> D. Daniels
		President
		(Principal<br> Executive Officer)



Exhibit31.2

CERTIFICATIONOF CHIEF FINANCIAL OFFICER

Pursuantto Rule 13a-14(a) adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Skye Fossey-Tomaske, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Mobivity Holdings Corp. for the quarter ended September 30, 2025;

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

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:<br> December 29, 2025	By:	/s/ Skye Fossey-Tomaske
		Skye<br> Fossey-Tomaske
		Principal<br> Financial Officer

Exhibit32.1

CERTIFICATIONPURSUANT TO

18U.S.C. SECTION 1350,

ASADOPTED PURSUANT TO

SECTION906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Mobivity Holdings Corp., a Nevada corporation (the “Company”), for the period ended September 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), we, Bryce D. Daniels, Principal Executive Officer of the Company, and Skye Fossey-Tomaske, Principal Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 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; and

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

Date: December 29, 2025

/s/ Bryce D. Daniels
Bryce<br> D. Daniels
President
(Principal<br> Executive Officer)
/s/ Skye Fossey-Tomaske
Skye<br> Fossey-Tomaske
Interim<br> Chief Financial Officer
(Principal<br> Financial and Accounting Officer)