Biggest changeYear Ended December 31, 2024 2023 Amount % of Net Sales Amount % of Net Sales Net sales $ 23,364,188 100.0 % $ 50,731,889 100.0 % Cost of goods sold (24,759,530) (106.0) % (48,391,724) 95.4 % Gross profit (1,395,342) (6.0) % 2,340,165 4.6 % Operating expenses General and administrative 6,121,955 26.2 % 3,702,743 7.3 % Depreciation and amortization 5,889 0.0 % 5,303 0.0 % Total operating expenses 6,127,844 26.6 % 3,708,046 7.3 % Loss from operations (7,523,186) (32.2) % (1,367,881) (2.7) % Other income (expense) Loss on extinguishment of debt (241,311) (0.4) % (205,425) (0.4) % Interest expense (6,516,512) (27.9) % (3,639,520) (7.2) % Loss on issuance of private placement (1,935,934) (8.3) % - - % Gain on warrant valuation 1,477,870 6.3 % - - % Gain (loss) on sale of assets (25,075) (0.1) % 564,811 1.1 % Other income 35,637 0.2 % 26,008 0.1 % Total other expense, net (7,205,325) (30.8) % (3,254,126) (6.4) % Net loss before provision for income taxes (14,728,511) (63.0) % (4,622,007) (9.1) % Provision for income taxes - - % 185,535 0.4 % Net loss $ (14,728,511) (63.0) % $ (4,436,472) (8.7) % Net sales.
Biggest changeYear Ended December 31, 2025 2024 Amount % of Net Sales Amount % of Net Sales Net sales $ 12,491,089 100% $ 23,364,188 100% Cost of goods sold (15,589,637) -125% (24,759,530) -106% Gross loss (3,098,548) -24.8% (1,395,342) -6.0% Operating expenses General and administrative 6,140,135 49.2% 6,121,955 26.2% Depreciation and amortization 9,817 0.1% 5,889 0.0% Total operating expenses 6,149,952 49.2% 6,127,844 26.2% Loss from operations (9,248,500) -74.0% (7,523,186) -32.2% Loss on extinguishment of debt (103,881) -0.8% (241,311) -1.0% Interest expense (3,162,864) -25.3% (6,516,512) -27.9% Loss on issuance of private placement - 0.0% (1,935,934) -8.3% Gain on warrant valuation 361,581 2.9% 1,477,870 6.3% Gain (loss) on sale of assets 1,652 0.0% (25,075) -0.1% Other income (expense) (46,387) -0.4% 35,637 0.2% Total other expense, net (2,949,899) -23.6% (7,205,325) -30.8% Net loss before provision for income taxes (12,198,399) -97.7% (14,728,511) -63.0% Provision for income taxes - 0.0% - 0.0% Net loss $ (12,198,399) -97.7% $ (14,728,511) -63.0% Net sales.
Under the terms of the invoice purchase and security agreement, Alterna provides an advance of 85% of the amount of the purchased receivables to Foreland and during the time the receivables remain outstanding, is granted a continuing senior security interest in all assets of Foreland, to the extent and in the amount of the purchased receivables.
Under the terms of the invoice purchase and security agreement, Alterna provides an advance of 85% of the amount of the receivables purchased to Foreland and during the time the receivables remain outstanding, is granted a continuing senior security interest in all assets of Foreland, to the extent and in the amount of the receivables purchased.
Despite our efforts to increase production capacity at the refinery, as well as ongoing maintenance and refurbishment activities, and the high 31 debt payments, we are not yet generating sufficient cash flow to cover operational costs. The need for cash is driven by both regular operating expenses and loans.
Despite our efforts to increase production capacity at the refinery, as well as ongoing maintenance and refurbishment activities, and the high debt payments, we are not yet generating sufficient cash flow to cover operational costs. The need for cash is driven by both regular operating expenses and loans.
They are initially measured at the present value of lease payments, adjusted for any lease incentives or initial direct costs incurred by the lessee. Subsequently, the right of use assets are typically amortized over the lease term, and the lease liability is reduced as lease payments are made.
They are initially measured at the present value of lease payments, adjusted for any lease incentives or initial direct costs incurred by the lessee. 42 Subsequently, the right of use assets are typically amortized over the lease term, and the lease liability is reduced as lease payments are made.
However, there is no guarantee that we will be able to raise sufficient capital, grow revenues, and generate the cash flow needed to meet our operating expenses and capital requirements effectively. We will continue to require additional cash to meet ongoing operational and capital needs.
However, there is no guarantee that we will be able to raise sufficient capital, grow revenues, and generate the cash flow needed to meet our operating expenses and capital requirements effectively. 38 We will continue to require additional cash to meet ongoing operational and capital needs.
Our net cash provided by financing activities for the year ended December 31, 2024 consisted of proceeds from lines of credit of $36,645,980, proceeds from notes payable of $19,483,052, proceeds on issuance of preferred stock of $308,000, proceeds on issuance of common stock of $6,550,722, proceeds of exercise of warrants of $4,790,919, offset by payments on lines of credit of $38,446,951, payments on notes payable of $17,032,996, debt discount on note payable of $2,546,660, preferred stock offering costs of $40,874, payments on finance leases of $34,417, and common stock offering costs of $2,061,665.
Our net cash provided by financing activities for the year ended December 31, 2024 consisted of proceeds from lines of credit of $36,645,980, proceeds from notes payable of $19,483,052, proceeds on issuance of preferred stock of $308,000, proceeds on issuance of common stock of $6,550,722, proceeds of exercise of warrants of $4,790,919, offset by payments on lines of credit of $38,446,951, payments on notes payable of $17,032,995, debt discount on note payable of $2,546,660, preferred stock offering costs of $40,874, payments on finance leases of $34,417, and common stock offering costs of $2,061,665.
During fiscal year 2024 the Company recognized $770,915 in costs associated with the refinery refurbishment, which included internal fuel, repairs and maintenance, and lab and safety related costs.
During fiscal year 2024 the Company recognized $770,915 in costs associated with the refinery refurbishment, which included internal fuel, repairs and maintenance, and lab and safety 36 related costs.
This issuance is strategically aligned with the Company’s goal to enhance its equity base, 34 provide additional capital to support growth and operations, and bolster its financial position.
This issuance is strategically aligned with the Company’s goal to enhance its equity base, provide additional capital to support growth and operations, and bolster its financial position.
In connection with the Foreland Refinery acquisition and PR Spring facility retrofit program, we believe we will continue to have material capital expenditures and face long term cash needs. We anticipate that these needs will be satisfied through the issuance of our debt and/or equity securities until such time as our cash flows from operations will satisfy our cash needs.
In connection with the Foreland Refinery acquisition and PR Spring facility retrofit program, we believe we will continue to have material capital expenditures and face long term cash needs. We anticipate that these needs will be satisfied through the issuance of our debt and/or equity securities until such time as our cashflows from operations will satisfy our cash needs.
Management believes net profits will be achieved from increased revenues with purchasing more crude generating higher production volumes, improving gross margins from improving costs of goods as a percentage of sales, as well as improve general and administrative expenses as a percentage of sales by increasing revenues, reduced repairs and maintenance and maintenance fuel one-time costs as a result of the 2024 refurbishment program.
Management believes net profits will be achieved from increased revenues with purchasing more crude generating higher production volumes, improving gross margins from improving costs of goods as a percentage of sales, as well as improving general and administrative expenses as a percentage of sales by increasing revenues, reduced repairs and maintenance and maintenance fuel one-time costs as a result of the 2024 and 2025 refurbishment program.
We have developed a process for separating oil from oily sands and other oil-bearing solids utilizing a proprietary solvent, which we refer to as our ECOSolv technology or the ECOSolv process. The solvent is used in a closed-loop distillation and evaporation circuit which results in over 99% of the solvent being recoverable for continuous reuse and requires no water.
We have developed a process for separating oil from oily sands and other oil-bearing solids utilizing a proprietary solvent, which we refer to as our ECOSolv technology or the ECOSolv process. The solvent is used in a closed-loop distillation and evaporation circuit which results in up to 99% of the solvent being recoverable for continuous reuse and requires no water.
The agreement is senior secured by the sale-ready and pre-sale petroleum product inventory on hand at Foreland and matures on December 21, 2025. Funds drawn under the agreement accrue interest at a per annum rate equal to the sum of the Wall Street Journal Prime Rate plus 2.25%.
The agreement is senior secured by the sale-ready and pre-sale petroleum product inventory on hand at Foreland and matured on December 21, 2025. Funds drawn under the agreement accrue interest at a per annum rate equal to the sum of the Wall Street Journal Prime Rate plus 2.25%.
As a result, the goodwill impairment risk is mitigated, it is more likely than not that goodwill is not impaired, and no further qualitative analysis is deemed necessary as of December 31, 2024. The Company will continue to monitor the financial performance of its reporting units and reassess its goodwill as needed. Leases .
As a result, the goodwill impairment risk is mitigated, it is more likely than not that goodwill is not impaired, and no further qualitative analysis is deemed necessary as of December 31, 2025. The Company will continue to monitor the financial performance of its reporting units and reassess its goodwill as needed. Leases .
Our discussion includes forward-looking statements based upon current expectations that involve risks and uncertainties, such as our plans, objectives, expectations and intentions. Actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of a number of factors.
Our discussion includes forward-looking statements based upon current expectations that involve risks and uncertainties, such as our plans, objectives, expectations and intentions. Actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of several factors.
The following discussion and analysis of the results of financial condition and results of operations for the years ended December 31, 2024 and 2023 should be read in conjunction with our consolidated financial statements, and the notes to those consolidated financial statements that are included elsewhere in this Form 10-K.
The following discussion and analysis of the results of financial condition and results of operations for the years ended December 31, 2025 and 2024, should be read in conjunction with our consolidated financial statements, and the notes to those consolidated financial statements that are included elsewhere in this Form 10-K.
As a result of our financial condition, we have included in our consolidated financial statements as of December 31, 2024 and December 31, 2023, a note indicating that there is significant doubt about our ability to continue as a going concern.
As a result of our financial condition, we have included in our consolidated financial statements as of December 31, 2025, and December 31, 2024, a note indicating that there is significant doubt about our ability to continue as a going concern.
During the year ended December, 2024, we recorded a one-time expense related to the initial measurement of our warrant liability, recognized a loss on issuance of private placement warrants, totaling $1,935,934. This loss arises from the difference between the fair value of the warrants issued and the proceeds received from the private placement.
During the year ended December 31, 2024, we recorded a one-time expense related to the initial measurement of our warrant liability and recognized a loss on issuance of private placement warrants, totaling $1,935,934. This loss arose from the difference between the fair value of the warrants issued and the proceeds received from the private placement.
Results of Operations Comparison of the Years Ended December 31, 2024 and 2023 The following table sets forth key components of our results of operations during the years ended December 31, 2024 and 2023, both in dollars and as a percentage of our net sales.
Results of Operations Comparison of the Years Ended December 31, 2025 and 2024 The following table sets forth key components of our results of operations during the years ended December 31, 2025 and 2024, both in dollars and as a percentage of our net sales.
As of December 31, 2024, the Company has performed an assessment of its goodwill for impairment in accordance with applicable accounting standards ASC 350, and ASC 820.
As of December 31, 2025, the Company has performed an assessment of its goodwill for impairment in accordance with applicable accounting standards ASC 350, and ASC 820.
As a percentage of net sales, depreciation and amortization was 0.0% and 0.0% for the years ended December 31, 2024 and 2023, respectively. In both years, depreciation and amortization consisted solely of depreciation of the Foreland plant, property and equipment. Total other income (expense).
As a percentage of net sales, depreciation and amortization was 0.1% and 0.0% for the years ended December 31, 2025 and 2024, respectively. In both years, depreciation and amortization consisted solely of depreciation of the Foreland plant, property and equipment. Total other income (expense).
The fair value of the warrants was calculated using a valuation model, which takes into account various assumptions such as the underlying stock price, volatility, and the time to expiration of the warrants. The issuance of these warrants was part of a broader capital-raising strategy aimed at securing financing to support the Company’s working capital, growth and strategic initiatives.
The fair value of the warrants was calculated using a valuation model, which considers various assumptions such as the underlying stock price, volatility, and the time to expiration of the warrants. The issuance of these warrants was part of a broader capital-raising strategy aimed at securing financing to support the Company’s working capital, growth and strategic initiatives.
Management believes that this one-time loss related to the warrant liability measurement should be evaluated separately from ongoing operations when assessing our financial performance. During the 2024 period, we incurred significant increase in interest expense, versus same period in 2023, related to our term debt.
Management believes that this one-time loss related to the warrant liability measurement should be evaluated separately from ongoing operations when assessing our financial performance. During the 2025 period, we incurred significant decrease in interest expense, versus same period in 2024, related to our term debt.
We believe that the future undiscounted net cash flows to be received from our long-lived assets exceed the assets’ carrying values and, accordingly, we have not recognized any impairment losses for the years ended December 31, 2024 and 2023. 35 Item 7A.
We believe that the future undiscounted net cash flows to be received from our long-lived assets exceed the assets’ carrying values and, accordingly, we have not recognized any impairment losses for the years ended December 31, 2025 and 2024.
In addition, a collateral monitoring fee of 0.17% on outstanding advances made is due monthly. Repayment of advances shall be payable from collection of Foreland accounts receivable, including those accounts arising from the sale of the inventory to its customers. As of December 31, 2024, the amount outstanding is $1,260,727.
In addition, a collateral monitoring fee of 0.17% on outstanding advances made is due monthly. Repayment of advances shall be payable from collection of Foreland accounts receivable, including those accounts arising from the sale of the inventory to its customers. As of December 31, 2025, the outstanding amount is $1,453,737.
The opinion on the December 31, 2024 audited financial statements from our independent registered public accounting firm also includes an explanatory paragraph describing the uncertainty as to our ability to continue as a going concern. From inception (June 4, 2019) through December 31, 2024, we have incurred accumulated net losses of $23,968,089.
The opinion on the December 31, 2025, audited financial statements from our independent registered public accounting firm also includes an explanatory paragraph describing the uncertainty as to our ability to continue as a going concern. From inception (June 4, 2019) through December 31, 2025, we have incurred accumulated net losses of $36,166,488.
The retrofit of PR Spring facility requires $3,500,000 to $4,000,000 in capital funding to complete the placement of several pieces of equipment, including vortex mixing tanks, conveyers and vapor recovery units, as well as tying this equipment to the facility including piping, MCC, emissions reduction, and HAZOP. We anticipate completing this work, including commissioning and startup in fiscal 2025.
The retrofit of PR Spring facility requires $3,500,000 to $4,000,000 in capital funding to complete the placement of several pieces of equipment, including vortex mixing tanks, conveyers and vapor recovery units, as well as tying this equipment to the facility including piping, MCC, emissions reduction, and HAZOP.
As noted in such financial statements, while several of the notes listed above are past their maturity date, we have not received any notices of default from the lenders. As of the date of this Form 10-K, approximately $8,238,705 of our outstanding debt is currently past due.
As noted in such financial statements, while several of the notes listed above are past their maturity date, we have not received any notice of default from the lenders. As of the date of this Form 10-K, approximately $7,618,831 of our outstanding debt is currently past due.
These payments are aimed at ensuring the Company can maintain its operations without incurring additional penalties or interest charges, and at enabling creditors to recover amounts due over time. The past due debt referred to above is owed to Libertas Funding LLC in the amount of $5,082,977 and is owed to LendSpark the amount of $1,747,212.
These payments are aimed at ensuring the Company can maintain its operations without incurring additional penalties or interest charges, and at enabling creditors to recover amounts due over time. The past due debt referred to above is owed to Libertas Funding LLC in the amount of $4,044,687 and is owed to LendSpark in the amount of $555,650.
As a percentage of net sales, general and administrative expenses were 26.2% and 7.3% for the years ended December 31, 2024 and 2023, respectively. During the years ended December 31, 2024 and 2023, the Company recorded share-based compensation expense of $632,205 and $634,783, respectively, as part of general and administrative expenses.
As a percentage of net sales, general and administrative expenses were 49.2% and 26.2% for the years ended December 31, 2025 and 2024, respectively. During the years ended December 31, 2025 and 2024, the Company recorded share-based compensation expense of $659,134 and $632,205, respectively, as part of general and administrative expenses.
As such, shipping and handling fees billed to customers in a sales transaction are recorded in sales and shipping and handling costs incurred are recorded in cost of sales. Goodwill . Goodwill represents the excess of the purchase price over the fair value of the net assets acquired. Goodwill is accounted for in accordance with ASC 350, Intangibles-Goodwill and Other.
As such, shipping and handling fees billed to customers in a sales transaction are recorded in sales and shipping and handling costs incurred are recorded in cost of sales. 41 Goodwill . Goodwill represents the excess of the purchase price over the fair value of the net assets acquired.
The decrease in net sales was due to a combination of refinery shutdowns for repairs and refurbishment and the reduction in WTI pricing below the historical average of $85/barrel which correlates to the lower pricing for our end products, including Asphalt by 9%, VGO by 11%, and diesel by 22%. These percentage decreases total $3,962,812 in decreased revenue.
The decrease in net sales was due to a combination of refinery shutdowns for repairs and refurbishment and the reduction in WTI pricing below the historical average of $85/barrel which correlates to the lower pricing for our end products, including Asphalt by 19%, VGO by 13%, and diesel by 13%. These percentage decreases resulted in a $2,288,502 decrease in revenue.
Other expense, net, for the year ended December 31, 2024 consisted of gain on warrant valuation of $1,477,870 and other income of $35,637, offset by interest expense of $6,516,512, loss on issuance of private placement warrants of $1,935,934, loss on extinguishment of debt of $241,311, and loss on sale of assets of $25,075, as compared to other expense, net for the year ended December 31, 2023 which consisted of interest expense of $3,639,520 and a loss on extinguishment of debt of $205,425, offset by a gain on sale of assets of $564,811 and other income of $26,008.
Other net expense for the year ended December 31, 2025 consisted of gain on warrant valuation of $361,581, loss on extinguishment of debt of $103,881, and gain on sale of assets of $1,652, offset by interest expense of $3,162,864, as compared to other expense, for the year ended December 31, 2024 which consisted of interest expense of $6,516,512, a loss on extinguishment of debt of $241,311, loss on sale of assets of $25,075, and loss on issuance of private placement of $1,935,934, offset by a gain on warrant valuation of $1,477,870 and other income of $35,637.
We acquired goodwill in our acquisition of Foreland. We evaluate goodwill on an annual basis in the fourth quarter or more frequently if management believes indicators of impairment exist.
Goodwill is accounted for in accordance with ASC 350, Intangibles-Goodwill and Other. We acquired goodwill in our acquisition of Foreland. We evaluate goodwill on an annual basis in the fourth quarter or more frequently if management believes indicators of impairment exist.
A majority of the increase was due to an increase in general and administrative expenses related to increased personnel, insurance, repairs and maintenance, and maintenance fuel costs. Management plans to improve general and administrative expenses as a percentage of sales by increasing revenues, reduced repairs and maintenance and maintenance fuel one-time costs as a result of the 2024 refurbishment program.
Most of the increase in general and administrative expense was due to an increase in compensation expense. Management plans to improve general and administrative expenses as a percentage of sales by increasing revenues, reducing repairs and maintenance, and maintenance fuel one-time costs that occurred as a result of the 2024 refurbishment program. Depreciation and amortization.
Summary of Cash Flow The following table provides detailed information about our net cash flows from continuing operations for the years ended December 31: 2024 2023 Net cash provided by used in operating activities $ (7,491,578) $ (376,062) Net cash used in investing activities (1,481,253) (731,937) Net cash provided by financing activities 7,615,111 4,458,454 Effect of exchange rate on cash (8,203) (24,185) Increase (decrease) in cash and restricted cash (1,365,923) 3,326,270 Cash and restricted cash, beginning of the year 4,680,836 1,354,566 Cash and restricted cash, end of the year $ 3,314,913 $ 4,680,836 Our net cash used in operating activities for the years ended December 31, 2024 and 2023 was $7,491,578 and $376,062, respectively.
Summary of Cash Flow The following table provides detailed information about our net cash flows from continuing operations for the years ended December 31: 2025 2024 Net cash used in operating activities $ (3,272,777) $ (7,491,578) Net cash used in investing activities (368,059) (1,481,253) Net cash provided by financing activities 1,134,708 7,615,111 Effect of exchange rate on cash (3,080) (8,203) Decrease in cash and restricted cash (2,509,208) (1,365,923) Cash and restricted cash, beginning of the year 3,314,913 4,680,836 Cash and restricted cash, end of the year $ 805,705 $ 3,314,913 Our net cash used in operating activities for the years ended December 31, 2025 and 2024, was $3,272,777 and $7,491,578, respectively.
Our net cash used in investing activities for the years ended December 31, 2024 and 2023 was $1,481,253 and $731,937, respectively. Our net cash used in investing activities for the year ended December 31, 2024 consisted of purchases of property, plant and equipment of $691,491 and purchases of exploration and evaluation assets of $789,762.
Our net cash used in investing activities for the year ended December 31, 2024, consisted of purchases of property, plant and equipment of $691,491 and purchases of exploration and evaluation assets of $789,762. Our net cash provided by financing activities for the years ending December 31, 2025 and 2024, was $1,134,708 and $7,615,111, respectively.
The 2024 reduced production of 209,583 barrels over 2023 accounts for $19,916,672 in decreased revenue Management believes purchasing more crude generating higher production volumes at the refinery will be a driver for anticipated future revenue growth. Please refer to Note 23 to our audited financial statements for segmented financial information. Cost of goods sold.
The 2025 reduced production of 77,619 barrels over 2024 resulted in a $8,584,597 decrease in revenue. Management believes purchasing more crude and generating higher production volumes at the refinery will be a driver for anticipated future revenue growth. Please refer to Note 22 to our audited financial statements for segmented financial information. Cost of goods sold.
Liquidity and Capital Resources As of December 31, 2024, our cash on hand was $385,116. We had negative operating cash flows for the year ended December 31, 2024 and our monthly cash flow burn rate for the year ended December 31, 2024 was $624,298.
Liquidity and Capital Resources As of December 31, 2025, our cash on hand was $35,370. We had negative operating cash flows for the year ended December 31, 2025, and our monthly cashflow burn rate for the year ended December 31, 2025, was $272,731.
Managements plan to improve gross profit by increasing revenues, lower fixed operational costs and higher efficiencies resulting from higher production volumes. General and administrative expenses. Our general and administrative expenses increased by $2,419,212, or 65.3%, to $6,121,955 for the year ended December 31, 2024 from $3,702,743 for the year ended December 31, 2023.
Managements plan to improve gross profit by increasing revenues, lowering fixed operational costs and increasing efficiencies through higher production volumes. General and administrative expenses. Our general and administrative expenses increased by $18,180, or (0)%, to $6,140,135 for the year ended December 31, 2025, from $6,121,955 for the year ended December 31, 2024.
We had an income tax benefit of $0 and $185,535 for the years ended December 31, 2024 and 2023, respectively. The Company had a history of operating losses, thus the Company has concluded that it more than likely than not that the benefit of its deferred tax assets will not be fully realized. Net loss.
The Company has had a history of operating losses; thus, the Company has concluded that more than likely than not, the benefit of its deferred tax assets will not be fully realized. Net loss.
Depreciation and amortization. Our depreciation and amortization expense increased by $586, or 11.1%, to $5,889 for the year ended December 31, 2024 from $5,303 for the year ended December 31, 2023. In 2024 the increase in depreciation and amortization was primarily due to addition in fixed assets resulting from additions.
Our depreciation and amortization expense increased by $3,928, or 67%, to $9,817 for the year ended December 31, 2025, from $5,889 for the year ended December 31, 2024. In 2025 the increase in depreciation and amortization was primarily due to the depreciation of new fixed assets.
As a result of the foregoing, our gross profit decreased by $3,735,507, or 159.6%, to a gross loss of $1,395,342 for the year ended December 31, 2024 from $2,340,165 for the year ended December 31, 2023. As a percentage of net sales, gross profit (loss) was (6.0)% and 4.6% for the years ended December 31, 2024 and 2023, 29 respectively.
As a result of the foregoing, our gross loss increased by $1,703,206, or 122%, to a gross loss of $3,098,548 for the year ended December 31, 2025, from $1,395,342 for the year ended December 31, 2024. As a percentage of net sales, gross profit (loss) was (24.8)% and (6)% for the years ended December 31, 2025 and 2024, respectively.
Additionally, we are pursuing opportunities to reduce debt service through refinancing or repayment of existing obligations, establish strategic partnerships, and raise capital through equity or debt offerings, or a combination of these actions.
We anticipate completing this work, including commissioning and startup in the next twelve months from when the necessary funding is obtained. Additionally, we are pursuing opportunities to reduce debt service through refinancing or repayment of existing obligations, establish strategic partnerships, and raise capital through equity or debt offerings, or a combination of these actions.
Our net cash used in operating activities for the year ended December 31, 2023 consisted of a net loss of $4,436,472, plus primarily amortization of debt issuance costs of $2,568,523 and an increase in inventory of $1,004,383, offset primarily by a decrease in accounts payable and accrued expenses of $1,040,860.
Our net cash used in operating activities for the year ended December 31, 2024, consisted of a net loss of $14,728,511, primarily amortization of debt issuance costs of $4,465,636 and an increase in inventory of $712,055, offset primarily by a decrease in accounts payable and accrued expenses of $857,802.
Our net cash used in investing activities for the year ended December 31, 2023 consisted of purchases of property, plant and equipment of $1,028,781 and purchases of exploration and evaluation assets of $664,556, offset by proceeds from the sale of assets of $961,400.
Our net cash used in investing activities for the year ended December 31, 2025, consisted of proceeds from sale of assets of $14,060, purchases of property, plant and equipment of $133,636 and purchases of 39 exploration and evaluation assets of $248,483.
Lender / Merchant Maturity Date Effective Interest Rate Principal Balance Libertas #6 December 6, 2024 58% $ 2,602,031 Libertas #5 November 29, 2024 58% 1,398,582 Private Lender A March 2, 2025 20% 1,216,818 LendSpark #3 March 4, 2025 68% 1,058,744 LendSpark #4 December 4, 2024 68% 668,468 Libertas #7 January 7, 2025 66% 591,175 Libertas #4 September 12, 2024 68% 301,049 Libertas #8 March 6, 2025 68% 190,140 ACMO USOS LLC March 15, 2021 15% 191,699 USA SBA March 1, 2026 1% 44,474 $ 8,283,179 Less: Unamortized debt issuance costs (1,796,686 ) $ 6,486,493 33 For a complete description of the terms of these loans, please see Note 13 to our audited consolidated financial statements for the years ended December 31, 2024 and 2023.
Lender Maturity Date Effective Interest Rate Principal Balance 2025 Libertas #6 December 6, 2024 58% $ 2,388,381 Libertas #5 November 29, 2024 58% 1,187,082 Private Lender A November 24, 2025 30% 1,131,507 Lendspark #3 March 4, 2025 68% 555,650 Libertas #7 January 7, 2025 66% 379,675 ACMO USOS LLC March 15, 2021 15% 191,699 Lendspark #4 December 4, 2024 68% 163,795 Libertas #4 September 12, 2024 68% 89,549 USA SBA March 1, 2026 1% 6,313 $ 6,093,651 Less: Unamortized debt issuance costs (917,708) $ 5,175,943 For a complete description of the terms of these loans, please see Note 13 to our audited consolidated financial statements for the years ended December 31, 2025 and 2024.
The solvent has demonstrated oil separation rates of over 95% in bench testing using samples of both mined crushed ore and ground asphalt shingles.
The solvent has demonstrated oil separation rates of up to 95% in bench testing using samples of both mined crushed ore and ground asphalt shingles. Bench testing was conducted in house, and through unaffiliated third parties which were completed in May and August 2022.
Management’s plan to improve our cost of goods sold as a percentage of net sales includes growing more revenue by acquiring more crude oil to process at our refinery, decreasing transportation which is anticipated to enhance gross margin. Gross profit (loss).
Management’s plan to improve our cost of goods sold as a percentage of net sales includes increasing the volume of oil refined to create better economy of scale and decreasing transportation costs which is anticipated to enhance gross margin. Gross profit (loss).
As a result of the cumulative effect of the factors described above, we had a net loss of $14,728,511 for the year ended December 31, 2024, as compared to a net loss of $4,436,472 for the year ended December 31, 2023, an increase of $10,292,039, or 232%.
As a result of the cumulative effect of the factors described above, we had a net loss of $12,198,399 for the year ended December 31, 2025, as compared to a net loss of $14,728,511 for the year ended December 31, 2024, a decrease of $2,530,112, or (17) %.
We continue to evaluate our capital structure to optimize costs and enhance financial stability, considering refinancing options and alternative capital sources where feasible. During the reporting period, the Company experienced an increase in interest expense of $2,876,992, primarily due to the high cost of its Merchant Capital Advances (“MCA”) debt.
We continue to evaluate our capital structure to optimize costs and enhance financial stability, considering refinancing options and alternative capital sources where feasible. During the reporting period, the Company experienced a decrease in other expenses of $4,255,426, primarily due to debt interest and loss on issuance of private placement.
Cost of goods sold decreased by $23,632,194, or 48.8%, to $24,659,971 for the year ended December 31, 2024 from $48,391,724 for the year ended December 31, 2023. During the years ended December 31, 2024 and 2023, the Company recorded depreciation expense related to Foreland refinery of $787,560. and $559,744, respectively, as part of cost of goods sold.
Cost of goods sold decreased by $9,169,893, or 37%, to $15,589,637 for the year ended December 31, 2025, from $24,759,530 for the year ended December 31, 2024. During the years ended December 31, 2025 and 2024, the Company recorded depreciation expense related to Foreland refinery of $1,182,590 and $787,560, respectively, as part of cost of goods sold.
The MCA debt is characterized by higher-than-market interest rates, which have contributed to a significant rise in 30 financing costs. The increased interest burden has impacted the Company’s overall financial performance during the period. Management continues to evaluate alternatives to optimize the capital structure and reduce reliance on higher-cost debt instruments moving forward.
The increased interest burden has impacted the Company’s overall financial performance during the period. Management continues to evaluate alternatives to optimize the capital structure and reduce reliance on higher-cost debt instruments moving forward. In addition, the Company is exploring potential refinancing options and strategic initiatives to mitigate the impact of these elevated interest costs.
We expect the recycling and production of oil from asphalt shingles to reduce the dependence on landfills for the disposal of waste and to also reduce dependence on foreign and domestic virgin crude oil extraction for industrial uses.
We anticipate several benefits from the recycling and production of oil from asphalt shingles reducing the dependence on landfills for the disposal of waste and reducing dependence on foreign oil.
As a percentage of net sales, cost of goods sold was 106.0% and 95.4% for the years ended December 31, 2024 and 2023, respectively. As with our net sales, the decrease in cost of goods sold was due to a reduction in revenues, lower volumes of refined products and lower pricing.
As with our net sales, the decrease in cost of goods sold was due to a reduction in revenues, lower volumes of refined products and lower pricing and did not decrease at the same rate as revenues due to fixed overhead cost.
We are in the process of retrofitting the PR Spring Facility which we expect to complete in fiscal 2025 to recycle waste asphalt shingles using our ECOSolv technology to produce and sell oil as well as asphalt paving aggregate mined from our bitumen deposit.
Currently, we intend to finish retrofitting our oil sands remediation facility located in PR Spring in eastern Utah in the next twelve months from when the necessary funding is obtained to recycle waste asphalt shingles using our ECOSolv technology, to produce and sell oil as well as asphalt paving aggregate mined from our bitumen deposit.
This increase in interest expense reflects the financial obligations of maintaining liquidity and funding operations, particularly during a phase of substantial investment in refinery refurbishment and related activities. Overall, while this loss impacts the Company’s reported results, it should be viewed in the context of its financing strategy and the overall long-term value it aims to create for shareholders.
This decrease in interest expense is primarily due to the conversion of existing debt to equity. Overall, while this loss impacts the Company’s reported results, it should be viewed in the context of its financing strategy and the overall long-term value it aims to create for shareholders.
We had total other expense, net of $7,205,325 for the year ended December 31, 2024, as compared to $3,254,126 for the year ended December 31, 2023.
Total other net expenses was $2,949,899 for the year ended December 31, 2025, as compared to $7,205,325 for the year ended December 31, 2024.
In addition, the Company is exploring potential refinancing options and strategic initiatives to mitigate the impact of these elevated interest costs. The funds raised through MCA debt have been instrumental in executing the capital program, which includes key investments in infrastructure upgrades and the acquisition of crude oil, both critical to supporting future growth and operations.
The funds raised through MCA debt have been instrumental in executing the capital program, which includes key investments in infrastructure upgrades and the acquisition of crude oil, both critical to supporting future growth and operations. The Company remains focused on maintaining liquidity and flexibility while working towards minimizing the long-term financial impact of current financing structures.
Actual results could differ materially from those discussed in or implied by forward-looking statements as a result of various factors, including those discussed below and elsewhere in this Form 10-K, particularly in the sections titled “Risk Factors” and “Cautionary Statement Regarding Forward-Looking Statements.” Overview We are an oil production, refining, and development-stage environmental remediation company formed to deploy technologies to facilitate the recycling of waste asphalt shingles and remediation of oil-saturated sands and soils.
Actual results could differ materially from those discussed in or implied by forward-looking statements as a result of various factors, including those discussed below and elsewhere in this Form 10-K, particularly in the sections titled “Risk Factors” and “Cautionary Statement Regarding Forward-Looking Statements.” Overview We operate a regional refiner (the Eagle Springs Refinery) producing diesel, VGO, naphtha and liquid paving asphalt from crude oil suppliers in the Uintah basin near Nevada and Utah.
Our net sales decreased by $27,367,701, or 53.9%, to $23,364,188 for the year ended December 31, 2024 from $50,731,889 for the year ended December 31, 2023.
Our net sales decreased by $10,873,009, or 47%, to $12,491,089 for the year ended December 31, 2025, from $23,364,188 for the year ended December 31, 2024.
The Company remains focused on maintaining liquidity and flexibility while working towards minimizing the long-term financial impact of current financing structures. Moving forward, the Company intends to manage debt levels prudently and explore ways to enhance capital efficiency, including the consideration of lower-cost financing alternatives as market conditions evolve. Provision for income taxes.
Moving forward, the Company intends to manage debt levels prudently and explore ways to enhance capital efficiency, including the consideration of lower-cost financing alternatives as market conditions evolve. Provision for income taxes. We had an income tax benefit of $0 and $0 in the years ended December 31, 2025 and 2024, respectively.
This debt was primarily used to finance the Company’s ongoing capital program and crude oil purchases. The decision to utilize this form of debt was driven by the need to fund critical capital expenditures required for operational expansion and procurement of necessary crude inventory.
The decision to utilize this form of debt was driven by the need to fund critical capital expenditures required for operational expansion and procurement of necessary crude inventory. The MCA debt is characterized by higher-than-market interest rates, which have contributed to a significant rise in financing costs.
Our net cash used in operating activities for the year ended December 31, 2024 consisted of a net loss of $14,728,511, plus amortization of debt issuance costs if $4,465,636, loss on issuance of warrants of $1,936,937, an decrease in accounts receivable of $2,393,572, shared based compensation of $632,205, depreciation and amortization of $793,449, amortization of right-of-use asset of $ 90,990, and an increase in operating lease liability of $69,777, offset primarily by an decrease in accounts payable and accrued expenses of $857,802, an increase in inventory of $712,055, an increase in prepaid expenses of $224,737, and gain on revaluation of warrant liabilities of $1,477,870.
Our net cash used in operating activities for the year ended December 31, 2025 consisted of a net loss of $12,198,399, plus amortization of debt issuance costs if $1,473,278, a decrease in accounts receivable of $1,119,209, shared based compensation of $659,134, depreciation and amortization of $1,192,407, amortization of right-of-use asset of $78,488, an increase in operating lease liability of $79,968, an increase in accounts payable and accrued expenses of $2,332,177, an decrease in inventory of $2,470,871, an increase in prepaid expenses of $82,633, and gain on revaluation of warrant liabilities of $361,581.
Our net cash provided by financing activities for the years ended December 31, 2024 and 2023 was $7,491,578 and $4,458,454, respectively.
Our net cash used in investing activities for the years ended December 31, 2025 and 2024, was $368,059 and $1,481,253, respectively.
Our net cash provided by financing activities for the year ended December 31, 2023 consisted of proceeds from lines of credit of $61,499,106, proceeds from notes payable of $17,721,772, proceeds on issuance of preferred stock of $614,804 and proceeds on issuance of 32 common stock of $28,739, offset by payments on lines of credit of $58,437,408, payments on note payable of $12,905,339, debt discount on note payable of $3,588,539 and preferred stock offering costs of $474,681.
Our net cash provided by financing activities for the year ended December 31, 2025, consisted of proceeds from lines of credit of $10,283,930, proceeds from notes payable of $3,025,752, offset by payments on lines of credit of $10,090,920, payments on notes payable of $,1,998,958, and payments of debt issuance costs of $85,470.
As of December 31, 2024, the amount outstanding is $2,092,084. Debt As of December 31, 2024, we had the following additional debt outstanding.
Convertible Promissory Note As of December 31, 2025, we had the following convertible notes outstanding.
We expect to complete the build-out of our ASR Facility in fiscal 2025, which can be deployed in areas with high concentrations of waste asphalt shingles and near asphalt shingle manufacturing centers. The Company has a single segment reporting approach given all revenues generated from Foreland Refining products.
The Company has a single segment reporting approach given all revenues generated from Foreland Refining products. The Company anticipates in the future the possibility of segmental reporting in connection with alternative revenue, streams, and cost centers.