v3.26.3
Debt
12 Months Ended
Jun. 30, 2026
Debt Disclosure [Abstract]  
Debt

Note 5 - Debt

 

Debt consists of convertible notes payable, notes payable, convertible notes payable – related parties, note payable - related party, mortgage notes payable secured by the Company’s two hotel properties, and a revolving line of credit - related party.

 

The following table summarizes the Company’s debt obligations as of June 30, 2026 and 2025:

  

   June 30, 2026   June 30, 2025 
Convertible notes payable - net  $6,958,141   $4,718,344 
Convertible notes payable - related parties - net   174,672    20,149 
Notes payable - net   5,198,020    1,590,274 
Note payable - related party - net   10,590    - 
Mortgage notes payable - net   19,192,445    - 
Line of credit - related party   3,392,000    - 
Total debt - net   34,925,868    6,328,767 
Less: current portion   15,721,626    5,847,353 
Long-term debt - net  $19,204,242   $481,414 

 

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

   Issue Date  Maturity Date  Interest Rate   Default Interest Rate   Collateral  Related Party  Conversion Price   Equivalent Shares   Debt Type
Loan #1  September 22, 2022  February 6, 2024   15.00%   24.00%  All assets  No  $0.0330    5,096,592   Convertible note
Loan #2  September 22, 2022  February 6, 2024   15.00%   24.00%  All assets  No  $0.0330    20,784,953   Convertible note
Loan #3  February 28, 2023  February 28, 2024   15.00%   24.00%  All assets  No  $0.0330    5,404,106   Convertible note
Loan #4  March 24, 2023  March 24, 2024   15.00%   24.00%  All assets  No  $0.0330    5,404,106   Convertible note
Loan #5  April 17, 2023  April 17, 2024   15.00%   24.00%  All assets  No  $0.0330    5,404,106   Convertible note
Loan #6  June 1, 2023  June 1, 2024   15.00%   24.00%  All assets  No  $0.0330    6,715,628   Convertible note
Loan #7  October 5, 2023  October 5, 2024   15.00%   24.00%  All assets  No  $0.0330    2,081,858   Convertible note
Loan #8  November 17, 2023  November 17, 2024   15.00%   24.00%  All assets  No  $0.0330    2,081,858   Convertible note
Loan #9  December 6, 2023  December 6, 2024   15.00%   24.00%  All assets  No  $0.0330    5,727,957   Convertible note
Loan #10  January 24, 2024  January 24, 2025   15.00%   24.00%  All assets  No  $0.0330    13,038,430   Convertible note
Loan #11  March 13, 2024  March 13, 2025   15.00%   24.00%  All assets  No  $0.0330    11,282,295   Convertible note
Loan #12  May 5, 2024  May 5, 2025   15.00%   24.00%  All assets  No  $0.0330    13,263,392   Convertible note
Loan #13  September 24, 2024  September 24, 2025   15.00%   24.00%  All assets  No  $0.0330    16,626,862   Convertible note
Loan #14  February 19, 2025  February 19, 2026   15.00%   24.00%  All assets  No  $0.0330    7,509,721   Convertible note
Loan #15  March 13, 2025  March 13, 2027   15.00%   24.00%  All assets  No  $0.0330    16,911,516   Convertible note
Loan #16  June 29, 2023  November 1, 2025   15.00%   16.00%  Unsecured  No  $0.0330    -   Convertible note
Loan #17  August 28, 2023  November 1, 2025   15.00%   16.00%  Unsecured  No  $0.0330    0   Convertible note
Loan #18  January 23, 2025  August 31, 2025   17.50%   4.5%/month  Unsecured  No  $-    -   Promissory note
Loan #19  September 4, 2024  September 4, 2027   15.00%   15.00%  Unsecured  Yes  $0.0163    10,606,319   Convertible note
Loan #20  September 4, 2024  September 4, 2027   15.00%   15.00%  Unsecured  No  $0.0163    7,588,896   Convertible note
Loan #21  September 4, 2024  September 4, 2027   15.00%   15.00%  Unsecured  No  $0.0163    9,240,368   Convertible note
Loan #22  September 4, 2024  September 4, 2027   15.00%   15.00%  Unsecured  No  $0.0163    10,349,693   Convertible note
Loan #23  September 4, 2024  September 4, 2027   15.00%   15.00%  Unsecured  No  $0.0163    2,342,761   Convertible note
Loan #24  September 4, 2024  September 4, 2027   15.00%   15.00%  Unsecured  No  $0.0163    6,678,160   Convertible note
Loan #25  September 4, 2024  September 4, 2027   15.00%   15.00%  Unsecured  No  $0.0163    4,282,761   Convertible note
Loan #26  September 10, 2021  September 10, 2026   8.99%   20.00%  Vehicles  No  $-    -   Vehicle loan
Loan #27  September 10, 2021  September 10, 2026   8.99%   20.00%  Vehicles  No  $-    -   Vehicle loan
Loan #28  September 4, 2024  September 4, 2027   15.00%   15.00%  Unsecured  Yes  $0.0163    3,466,626   Convertible note
Loan #29  June 15, 2018  June 21, 2024   18.00%   18.00%  Unsecured  No  $-    -   Note Payable
Loan #30  April 18, 2025  April 18, 2026   15.00%   15.00%  Unsecured  No  $-    -   Note Payable
Loan #31  June 15, 2025  June 15, 2026   15.00%   15.00%  Unsecured  No  $-    -   Note Payable
Loan #32  July 14, 2025  July 14, 2026   15.00%   15.00%  Unsecured  No  $-    -   Note Payable
Loan #33  August 25, 2025  August 25, 2026   15.00%   15.00%  Unsecured  No  $-    -   Note Payable
Loan #34  June 6, 2022  June 6, 2029   7.00%   0.00%  Hotel property  No  $-    -    Mortgage note
Loan #35  June 6, 2022  June 6, 2029   7.00%   0.00%  Hotel property  No  $-    -    Mortgage note
Loan #36  November 15, 2023  On demand   1.00%   1.00%  Hotel property  No  $-    -   Note Payable
Loan #37  April 15, 2025  April 15, 2026   15.00%   15.00%  All assets  No  $-    -   Note Payable
Loan #38  May 22, 2025  May 22, 2026   15.00%   15.00%  All assets  No  $-    -   Note Payable
Loan #39  October 8, 2025  October 8, 2026   15.00%   24.00%  All assets  No  $0.0256    98,255,738    Convertible note
Loan #40  January 10, 2026  January 10, 2027   15.00%   24.00%  All assets  No  $0.0256    49,048,438    Convertible note
Loan #41  March 19, 2026  March 19, 2027   15.00%   24.00%  All assets  No  $0.0256    47,882,266    Convertible note
Loan #42  March 31, 2026  March 31, 2029   15.00%   15.00%  Unsecured  Yes  $0.0256    2,995,781   Convertible note
Loan #43  June 18, 2026  June 18, 2027   15.00%   16.00%  Unsecured  No  $0.0228    8,141,096   Convertible note
Loan #44  April 5, 2026  April 5, 2027   10.00%   0.00%  All assets  Yes  $-    -   Line of credit - related party
Loan #45  April 16, 2026  April 16, 2027   16.00%   0.00%  Unsecured  Yes  $-    -    Note Payable
                                    
                               398,212,283    

 

Loans #1 through #14, #29, #37 and #38 were in default at June 30, 2026, with principal in default totaling $7,049,557. Loans #16 and #17 were converted into common stock during the year ended June 30, 2026 and were not outstanding at June 30, 2026.

 

The common stock equivalents above include 236,234,541 shares issuable on conversion of Loans #13, #14, #15, #39, #40 and #41 that are subject to contractual lock-up provisions and are not currently eligible for conversion. These shares are excluded from the anti-dilutive securities table in Note 2. The equivalent shares in the table above total 398,212,283, of which 236,234,541 are subject to the lock-up, leaving 161,977,742 included as convertible debt in the anti-dilutive securities table in Note 2. See Note 8.

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

Convertible Notes Payable

 

The Company’s convertible notes payable are summarized as follows:

  

June 30, 2024  $3,442,987 
Advances   1,104,000 
Debt Discount   (674,922)
Amortization of debt discount   278,382 
Conversions of debt to equity   (36,425)
Non-cash increase of principal   73,750 
Debt acquired in acquisition - SWC   530,572 
June 30, 2025   4,718,344 
Advances   4,806,177 
Debt Discount   (4,806,177)
Amortization of debt discount   2,947,531 
Conversions of debt to equity   (756,539)
Non-cash increase of principal   48,805 
June 30, 2026  $6,958,141 

 

The Company’s convertible notes payable are detailed as follows:

 

Note #     June 30, 2024  

Face amount

of note

  

Non-cash

increase of principal

  

Acquired in

acquisitions

   Debtdiscounts  

Amortization of debt discount

  

Conversion of debt to common stock

   June 30, 2025   In Default  

Unamortized

Debt Discount

 
Convertible Notes Payable
Note #     June 30, 2024  

Face amount

of note

  

Non-cash

increase of principal

  

Acquired in

acquisitions

   Debtdiscounts  

Amortization of debt discount

  

Conversion of debt to common stock

   June 30, 2025   In Default  

Unamortized

Debt Discount

 
Note #1  A  $738,470   $-   $-   $-   $-   $3,090   $-   $741,560   $741,560   $- 
Note #2  A   619,000    -    -    -    -    -    -    619,000    619,000    - 
Note #3  A   160,941    -    -    -    -    -    -    160,941    160,941    - 
Note #4  A   160,941    -    -    -    -    -    -    160,941    160,941    - 
Note #5  A   160,941    -    -    -    -    -    -    160,941    160,941    - 
Note #6  A   200,000    -    -    -    -    -    -    200,000    200,000    - 
Note #7  A   59,321    -    -    -    -    2,679    -    62,000    62,000    - 
Note #8  A   58,177    -    -    -    -    3,823    -    62,000    62,000    - 
Note #9  A   158,781    -    -    -    -    11,807    -    170,588    170,588    - 
Note #10  A   353,384    -    -    -    -    34,916    -    388,300    388,300    - 
Note #11  A   292,022    -    -    -    -    43,978    -    336,000    336,000    - 
Note #12  A   343,509    -    -    -    -    51,491    -    395,000    -    - 
Note #13  A   -    473,000    -    -    (70,950)   51,895    -    453,945    -    19,055 
Note #14  A   -    206,000    -    -    (30,900)   9,962    -    185,062    -    20,938 
Note #15  A   -    425,000    -    -    (42,500)   10,905    -    393,405    -    31,595 
Note #16  A   71,500         37,150    -    -    -    (36,425)   72,225    -    - 
Note #17  A   66,000         36,600    -    -    -    -    102,600    -    - 
Note #20  B   -         -    102,289    (102,289)   10,379    -    10,379    -    91,910 
Note #21  B   -         -    124,221    (124,221)   12,604    -    12,604    -    111,617 
Note #22  B   -         -    133,700    (133,700)   13,566    -    13,566    -    120,134 
Note #23  B   -         -    30,000    (30,000)   3,045    -    3,045    -    26,955 
Note #24  B   -         -    85,519    (85,519)   8,677    -    8,677    -    76,842 
Note #25  B   -         -    54,843    (54,843)   5,565    -    5,565    -    49,278 
Total     $3,442,987   $1,104,000   $73,750   $530,572   $(674,922)  $278,382   $(36,425)  $4,718,344   $3,062,271   $548,324 
                                                      
                                     Short Term   $4,271,103           
                                     Long Term   $447,241           

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

Note #     June 30, 2025   Face amount of note   Non-cash increase of principal   Acquired in acquisitions   Debt discounts   Amortization of debt discount   Conversion of debt to common stock   June 30, 2026   In Default   Unamortized
Debt Discount
 
Convertible Notes Payable 
Note #     June 30, 2025   Face amount of note   Non-cash increase of principal   Acquired in acquisitions   Debt discounts   Amortization of debt discount   Conversion of debt to common stock   June 30, 2026   In Default   Unamortized
Debt Discount
 
Note #1  A  $741,560   $-   $-   $-   $-   $-   $(581,714)  $159,846   $159,846   $- 
Note #2  A   619,000    -    -    -    -    -    -    619,000    619,000    - 
Note #3  A   160,941    -    -    -    -    -    -    160,941    160,941    - 
Note #4  A   160,941    -    -    -    -    -    -    160,941    160,941    - 
Note #5  A   160,941    -    -    -    -    -    -    160,941    160,941    - 
Note #6  A   200,000    -    -    -    -    -    -    200,000    200,000    - 
Note #7  A   62,000    -    -    -    -    -    -    62,000    62,000    - 
Note #8  A   62,000    -    -    -    -    -    -    62,000    62,000    - 
Note #9  A   170,588    -    -    -    -    -    -    170,588    170,588    - 
Note #10  A   388,300    -    -    -    -    -    -    388,300    388,300    - 
Note #11  A   336,000    -    -    -    -    -    -    336,000    336,000    - 
Note #12  A   395,000    -    -    -    -    -    -    395,000    395,000    - 
Note #13  A   453,945    -    -    -    -    19,055    -    473,000    473,000    - 
Note #14  A   185,062    -    -    -    -    20,938    -    206,000    206,000    - 
Note #15  A   393,405    -    48,805    -    -    31,595    -    473,805         - 
Note #16  A   72,225    -    -    -    -    -    (72,225)   -         - 
Note #17  A   102,600    -    -    -    -    -    (102,600)   -         - 
Note #20  B   10,379    -    -    -    -    41,515    -    51,894         50,395 
Note #21  B   12,604    -    -    -    -    50,416    -    63,020         61,200 
Note #22  B   13,566    -    -    -    -    54,264    -    67,830         65,870 
Note #23  B   3,045    -    -    -    -    12,175    -    15,220         14,780 
Note #24  B   8,677    -    -    -    -    34,709    -    43,386         42,133 
Note #25  B   5,565    -    -    -    -    22,258    -    27,823         27,020 
Note #39  C   -    2,270,000    -    -    (2,270,000)   1,679,178    -    1,679,178         590,822 
Note #40  C   -    1,175,000    -    -    (1,175,000)   579,452    -    579,452         595,548 
Note #41  C   -    1,176,471    -    -    (1,176,471)   386,785    -    386,785         789,686 
Note #43  D   -    184,706    -    -    (184,706)   15,191    -    15,191         169,515 
                                                      
                                                      
                                                      
Total     $4,718,344   $4,806,177   $48,805   $-   $(4,806,177)  $2,947,531   $(756,539)  $6,958,141   $3,554,557   $2,406,969 
                                                      
                                     Short Term   $6,688,967           
                                     Long Term   $269,174           

 

The conversion price of each note is determined under one of four (4) structures:

 

Conversion     Look Back  Discount to   Conversion Feature
Structure  Conversion Price  Period  Market   Bifurcated
A  Fixed conversion price ($0.033/share)  Not applicable   None   No
B  Lowest trading price  20 trading days   35%  Yes
C  Lower of fixed price ($0.033) or lowest VWAP  5 trading days   20%  Yes
D  Lower of fixed price ($0.033) or lowest traded price  10 trading days   20%  Yes

 

Structure A adjusts only for stock splits, stock dividends, reclassifications and similar transactions. Because the conversion price under Structures B, C and D contains a variable component that can result in settlement in a variable number of shares, the embedded conversion feature in each of those notes is not indexed to the Company’s own stock and was bifurcated from the host instrument and recorded as a derivative liability. Each feature was measured at fair value at issuance, and the derivative liabilities are remeasured at fair value at each reporting date with changes recognized in other income (expense) - net. The conversion features under Structure A were not bifurcated. See Notes 11 and 12.

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

Fiscal Year Ended June 30, 2026

 

The Company issued three (3) senior secured convertible notes to an institutional investor under separate Securities Purchase Agreements (Loans #39, #40 and #41), the same lender that holds Loans #1 through #15, and issued one convertible note to an accredited investor (Loan #43).

 

The stated rate on Loans #39, #40 and #41 decreases to 5% per annum during periods when the Company’s common stock is listed for trading on a national securities exchange. The original issue discount on each Note increases by 3% of the total outstanding balance on each anniversary of the issuance date until the applicable Note is no longer outstanding.

 

Note #  Issuance Date  Maturity Date  Principal   Original Issue Discount   Net Proceeds 
                   
39  October 8, 2025  October 8, 2026  $2,270,000   $340,500   $1,929,500 
40  January 10, 2026  January 10, 2027   1,175,000    201,252    973,748 
41  March 19, 2026  March 19, 2027   1,176,471    176,471    1,000,000 
43  June 18, 2026  June 18, 2027   184,706    34,706    150,000 
         $4,806,177   $752,929   $4,053,248 

 

Because the conversion price contains a variable component that can result in settlement in a variable number of shares, the Company determined that the embedded conversion feature in each Note requires bifurcation from the host debt instrument as a derivative liability.

 

The derivative liabilities are remeasured at fair value at each reporting date, with changes recognized in the consolidated statements of operations as a component of other income (expense), net. See Notes 11 and 12.

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

At the issuance date of each Note, the Company measured the bifurcated conversion feature at fair value. The resulting debt discount, together with the original issue discount, was limited to the face amount of the applicable Note, and the excess of the derivative fair value over the net proceeds was recognized as a charge to derivative expense during the year ended June 30, 2026. The aggregate debt discount associated with each Note is being amortized to interest expense over the one-year term of the Note using the effective interest method.

 

      Initial Derivative   Aggregate   Derivative 
Note #  Issuance Date  Fair Value   Debt Discount   Expense 
                
39  October 8, 2025  $2,825,257   $2,270,000   $895,757 
40  January 10, 2026   1,238,092    1,175,000    239,342 
41  March 19, 2026   1,217,005    1,176,471    242,005 
43  June 18, 2026   211,721    184,706    61,721 
      $5,492,075   $4,806,177   $1,438,825 

 

Fiscal Year Ended June 30, 2025

 

Convertible Notes Payable - Settlement of SWC Vendor Obligations

 

In connection with the acquisition of SWC Group Inc. on March 31, 2025, the Company entered into settlement agreements with certain former vendors and creditors of SWC under which SWC’s outstanding trade payables were extinguished and replaced with convertible promissory notes issued by the Company. The notes have an aggregate face value of $759,776, consisting of $530,572 issued to third parties and $229,204 issued to related parties, bear interest at 15% per annum with a default rate of 15%, are unsecured, and mature September 4, 2027. See the related party convertible notes discussion below.

 

Each note is convertible at the holder’s option into shares of common stock at a conversion price equal to 65% of the lowest trading price during the twenty (20) trading days preceding the conversion date. The conversion right was conditioned on completion of the SWC merger and became exercisable at the closing on March 31, 2025. Because the conversion price is variable and the notes are settleable in an indeterminate number of shares, the conversion features are not indexed to the Company’s own stock and were bifurcated from the host instruments and accounted for as derivative liabilities under ASC 815-15-25-1 and ASC 815-40-15-7.

 

The bifurcated conversion features were measured at an aggregate fair value of $1,413,568 at issuance, consisting of $987,131 on the third party notes and $426,437 on the related party notes. The resulting debt discount was limited to the face amount of the notes, or $759,777, and the excess of fair value over face of $653,792, consisting of $456,559 on the third party notes and $197,233 on the related party notes, was charged to derivative expense for the year ended June 30, 2025. The discount is amortized to interest expense over the term of the notes. The derivative liabilities are remeasured at fair value at each reporting date, with the change recorded in other income (expense), net.

 

See Notes 11 and 12.

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

Loans #16/#17 – Amendments

 

On July 23, 2024, the Company amended the notes to remove the right to adjust the conversion price. In exchange, the amounts due under the notes were increased by 10% and the Company issued 1,667 shares of Series D convertible preferred stock. The Company evaluated the amendment under ASC 470-50-40 and concluded the terms were substantially different, resulting in a loss on extinguishment as follows:

 

      
Fair value of debt (10% increase) and Series D, preferred stock on extinguishment date  $113,955 
Loss on debt extinguishment  $113,955 

 

See Note 8 for the Series D convertible preferred stock issued in connection with these extinguishments.

 

In April 2025, the maturity date of the notes was extended from April 2025 to November 1, 2025 with no additional consideration paid. The Company concluded the extension did not result in a substantially different instrument and accounted for it as a continuation of the existing debt, with no gain or loss recognized.

 

Debt Conversions

 

Fiscal Year Ended June 30, 2026

 

The Company issued 36,366,895 shares of common stock on conversions of three convertible loans (loans #1, #16 and #17) at the fixed contractual conversion price of $0.033/share. Loans #16 and #17 were fully settled on conversion; loan #1 remained outstanding at June 30, 2026. Accordingly, no gain or loss was recognized on the conversions. The conversions are summarized below:

 

Note #  Shares Issued   Principal   Accrued Interest   Default Interest   Fees   Total Converted 
                         
1   29,700,000   $581,714   $63,231   $328,155   $7,000   $980,100 
16   2,380,901    72,225    2,845    -    3,500    78,570 
17   4,285,994    102,600    33,587    -    5,250    141,437 
    36,366,895   $756,539   $99,663   $328,155   $15,750   $1,200,107 

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

Fiscal Year Ended June 30, 2025

 

The Company issued 8,003,614 shares of common stock on conversions of two convertible loans (loans #2 and #16) at the fixed contractual conversion price of $0.033/share. Accordingly, no gain or loss was recognized on the conversions. The conversions are summarized below:

 

Note #  Shares Issued   Principal   Accrued Interest   Default Interest   Fees   Total Converted 
                         
2   6,000,000   $-   $20,963   $175,287   $1,750   $198,000 
16   2,003,614    36,425    26,195    -    3,500    66,120 
    8,003,614   $36,425   $47,158   $175,287   $5,250   $264,120 

 

The Company accounted for the conversions as extinguishments. The fair value of the common stock issued equaled the carrying amount of the debt extinguished, and no gain or loss was recognized.

 

Notes Payable

 

The following represents a summary of the Company’s notes payable at June 30, 2026 and 2025:

 

June 30, 2024  $- 
Proceeds   1,547,000 
Repayments   (23,988)
Debt acquired in acquisition   67,262 
June 30, 2025   1,590,274 
Repayments   (20,254)
Debt acquired in acquisition - net - Victorville   3,224,000 
Debt acquired in acquisition - net - Rancho Mirage   1,700,000 
Settlement of pre-existing debt of target acquisition   (1,547,000)
Amortization of debt discount   251,000 
June 30, 2026  $5,198,020 

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

The following represents a detail of the Company’s notes payable at June 30, 2026 and 2025:

 

   Loans #26 and #27   Various Loans#18, #29, #30 and #31   Acquired Debt Loan #36   Acquired Debt Loan #37   Acquired Debt Loan #38   Total 
                         
Date of Note   September 10, 2021    June 15, 2018 - June 15, 2025    November 15, 2023    April 15, 2025    May 22, 2025      
Maturity Date of Note   September 10, 2026    June 21, 2024 - June 15, 2026    Demand    April 15, 2026    May 22, 2026      
Interest Rate   8.99%   15.00% - 18.00%    1.00%   15.00%   15.00%     
Default Interest Rate   20.00%   15.00% - 18.00%    1.00%   15.00%   15.00%     
In-Default  $-   $20,000   $-   $1,140,000   $2,335,000   $3,495,000 
Collateral   Vehicle    Unsecured    Building/Hotel    All Assets    All Assets      
                               
June 30, 2025  $14,024   $1,576,250   $-   $-   $-   $1,590,274 
Settlement of pre-existing debt of target acquisition   -    (1,547,000)   -    -    -    (1,547,000)
Debt acquired in acquisition - Victorville   -    -    -    1,140,000    2,335,000    3,475,000 
Debt discount   -    -    -    (66,500)   (184,500)   (251,000)
Debt acquired in acquisition - Rancho Mirage   -    -    1,700,000    -    -    1,700,000 
Amortization of debt discount   -    -    -    66,500    184,500    251,000 
Repayments   (11,004)   (9,250)   -    -    -    (20,254)
June 30, 2026   3,020    20,000    1,700,000    1,140,000    2,335,000    5,198,020 
Less: short term   3,020    20,000    1,700,000    1,140,000    2,335,000    5,198,020 
Long term  $-   $-   $-   $-   $-   $- 
                               
June 30, 2024  $-   $-   $-   $-   $-   $- 
Proceeds   -    1,547,000    -    -    -    1,547,000 
Debt acquired in acquisition - SWC   17,262    50,000    -    -    -    67,262 
Repayments   (3,238)   (20,750)   -    -    -    (23,988)
June 30, 2025   14,024    1,576,250    -    -    -    1,590,274 
Less: short term   -    1,576,250    -    -    -    1,576,250 
Long term  $14,024   $-   $-   $-   $-   $14,024 

 

Loans #26/#27 - Notes Payable - Vehicles

 

The Company has two vehicle financing notes, each secured by the vehicle it financed.

 

Loans #30/#31 - Notes Payable - Victorville Hotel Acquisition

 

During April and June 2025, the Company entered into two (2) loan agreements with the seller of the Victorville hotel property. Under these agreements, the seller advanced the Company an aggregate of $1,547,000 for working capital purposes. The loans were unsecured and bore interest at 15% per annum. Pursuant to the loan terms, if the acquisition did not close, the loans would have become payable one (1) year from their respective commitment dates. If the acquisition closed, the outstanding principal and accrued interest would be forgiven in full.

 

The Victorville acquisition closed on August 27, 2025, and the aggregate balance of $1,547,000, together with accrued interest, was eliminated in consolidation as an intercompany amount upon the seller becoming a wholly owned subsidiary of the Company. Accordingly, these balances are not reflected in the notes payable schedule as of June 30, 2026.

 

Convertible Notes Payable - Related Parties

 

The following represents a summary of the Company’s convertible notes payable - related parties at June 30, 2026 and 2025:

 

June 30, 2024  $- 
Debt acquired in acquisition - SWC   229,204 
Debt Discount   (229,204)
Amortization of debt discount   53,639 
Repayments   (33,490)
June 30, 2025   20,149 
Conversion of accounts payable to     
 convertible note payable - related party   73,927 
Amortization of debt discount   80,596 
June 30, 2026  $174,672 

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

The following represents a detail of the Company’s convertible notes payable - related parties at June 30, 2026 and 2025:

 

   Loan #19   Loan #28   Loan #42   Total 
                 
Holder   Chief Executive Officer*   Board Director*   Board Director*     
Date of Note   September 4, 2024    September 4, 2024    March 31, 2026      
Maturity Date of Note   September 4, 2027    September 4, 2027    March 31, 2029      
Interest Rate   15.00%   15.00%   15.00%     
In-Default  $-   $-   $-   $- 
Collateral   Unsecured    Unsecured    Unsecured      

 

* These convertible notes are convertible at a discount, equal to 65% of the lowest market price over the preceding 20 days.

 

June 30, 2025  $15,172   $4,977   $-   $20,149 
Conversion of accounts payable to convertible note payable - related party   -    -    73,927    73,927 
Amortization of debt discount   60,688    19,908    -    80,596 
June 30, 2026   75,860    24,885    73,927    174,672 
Less: short term   -    -    -    - 
Long term  $75,860   $24,885   $73,927   $174,672 
                     
June 30, 2024  $-   $-   $-   $- 
Debt acquired in acquisition - SWC   180,154    49,050    -    229,204 
Debt discount   (180,154)   (49,050)   -    (229,204)
Amortization of debt discount   48,662    4,977    -    53,639 
Repayments   (33,490)   -    -    (33,490)
June 30, 2025   15,172    4,977    -    20,149 
Less: short term   -    -    -    - 
Long term  $15,172   $4,977   $-   $20,149 

 

At June 30, 2026, unamortized debt discount was $94,969.

 

Loan #42

 

Convertible Note Payable - Related Party Settlement of Vendor Obligation

 

On March 31, 2026, the Company entered into a settlement agreement with a related party to extinguish $73,927 of outstanding accounts payable in exchange for a convertible promissory note issued by the Company with a face value of $73,927. The note bears interest at 15% per annum, matures on March 31, 2029, and is unsecured.

 

The note is convertible into shares of the Company’s common stock at a conversion price equal to 65% of the lowest trading price during the 20 trading days preceding the conversion date. Because the conversion price is variable and can result in settlement in a variable number of shares, the Company determined that the embedded conversion feature requires bifurcation from the host debt instrument as a derivative liability.

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

At the issuance date, the Company measured the bifurcated conversion feature at a fair value of $109,283, which exceeded the carrying amount of the accounts payable settled. The accounts payable were derecognized on settlement and the excess was recognized as a loss on settlement of accounts payable - related party. No debt discount was recorded. The fair value of the derivative liability was estimated using the Black-Scholes option pricing model. See Note 11 for the significant unobservable inputs used in the valuation.

 

The derivative liability is remeasured at fair value at each reporting date, with changes recognized in the consolidated statements of operations as a component of other income (expense), net.

 

See Notes 11 and 12.

 

Mortgage Notes Payable

 

The following represents a summary of the Company’s mortgage notes payable at June 30, 2026 and 2025:

 

June 30, 2025  $- 
Debt acquired in acquisition - Victorville   9,492,000 
Debt acquired in acquisition - Rancho Mirage   9,992,000 
Repayments   (291,555)
June 30, 2026  $19,192,445 

 

 

During the fiscal year ended June 30, 2026, the Company completed the acquisitions of two hotel properties located in Victorville, California and Rancho Mirage, California. In connection with these acquisitions, the Company assumed existing mortgage indebtedness secured by the respective properties.

 

The assumed mortgage notes were recorded at their estimated fair values as of the respective acquisition dates in accordance with ASC 805. The fair value measurements reflected market-based assumptions regarding interest rates and credit spreads for comparable debt instruments at the time of each acquisition.

 

The Victorville acquisition resulted in the recognition of an assumed mortgage note with an acquisition-date fair value of $9,492,000, and the Rancho Mirage acquisition resulted in the recognition of an assumed mortgage note with an acquisition-date fair value of $9,992,000.

 

The assumed mortgage notes are secured by the respective hotel properties and contain customary covenants and repayment terms. See Note 9.

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

The following table presents a detail of the Company’s mortgage notes payable at June 30, 2026 and 2025:

 

   Loan #34   Loan #35   Total 
             
Property Name   Victorville    Rancho Mirage      
Date of Note   June 6, 2022    June 6, 2022      
Maturity Date of Note   June 6, 2029    June 6, 2029      
Interest Rate   7.00%*   7.00%*     
In-Default  $-   $-   $- 
Collateral   Property    Property      

 

*The interest rate was fixed at 5% for the period June 2022 - June 2025. Subsequently, the interest rate is variable, equal to Wall Street Journal prime rate plus 0.25%

 

June 30, 2025  $-    -    $- 
Debt acquired in acquisition   9,492,000    9,992,000    19,484,000 
Repayments   (143,562)   (147,993)   (291,555)
June 30, 2026   9,348,438    9,844,007    19,192,445 
Less: short term   210,498    221,551    432,049 
Long term  $9,137,940   $9,622,456   $18,760,396 

 

Note Payable - Related Party (Loan #45)

 

On April 16, 2026, the Company entered into a settlement agreement with a related party to extinguish $10,590 of outstanding accounts payable in exchange for a promissory note. The note bears interest at 16% per annum, matures on April 16, 2027, and is unsecured.

 

Line of Credit - Related Party

 

On April 5, 2026, the Company entered into a revolving line of credit agreement with a related party lender providing for advances of up to $10,000,000 at the lender’s sole discretion, with no commitment or obligation to fund any request. The lender is a related party because it has significant influence and control over the Company’s hotel properties. The lender is controlled by an individual and also holds 281,021 shares of Series C Convertible Preferred Stock issued in connection with the Company’s hotel acquisitions (see Note 8). Interest expense on the line of credit was $75,231 for the year ended June 30, 2026, all of which was accrued and unpaid at that date and is included in accounts payable and accrued expenses - related parties (see Note 4).

 

The line bears interest at 10% per annum, payable monthly in arrears, with unpaid interest added to the outstanding balance at the lender’s option, is secured by a first priority security interest in substantially all of the Company’s assets, and may be prepaid at any time without penalty, with reborrowing of amounts repaid subject to the lender’s discretion.

 

Proceeds may be used only for working capital and general corporate purposes, and not to redeem or pay distributions on the Company’s equity securities or to fund payments to officers, directors or affiliates without the lender’s consent.

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

The initial term runs twelve (12) months from April 5, 2026, expiring April 5, 2027, and renews automatically for successive twelve (12) month periods absent written notice of non-renewal from either party at least thirty (30) days before the end of the then current term. The lender may terminate the agreement and any further advances at any time, for any reason, on thirty (30) days’ written notice, and immediately upon an event of default.

 

The agreement contains customary affirmative and negative covenants, including:

 

●maintenance of SEC reporting status and a public trading market for the common stock
●limitation on additional indebtedness and on liens on the Company’s assets
●limitation on dividends, distributions and repurchases of capital stock
●limitation on loans, advances and investments involving officers, directors and affiliates
●limitation on asset sales, mergers and a change of control

 

Events of default include customary payment, bankruptcy and covenant defaults, as well as:

 

●default under other indebtedness for borrowed money exceeding $25,000
●deregistration or delisting of the common stock, or suspension of trading for five (5) or more consecutive trading days
●a material adverse change in the Company’s business, assets, operations or financial condition as reasonably determined by the lender

 

Upon an event of default the lender may declare all obligations immediately due and payable, terminate further advances, and exercise the rights and remedies of a secured party against the collateral.

 

At June 30, 2026, $3,392,000 was outstanding, consisting of $3,182,000 of cash advances and $210,000 of obligations previously recorded in accounts payable - related party and reclassified to the line, and accrued interest was $75,231. The remaining $6,608,000 is not a commitment and is available only in the lender’s discretion.

 

The outstanding balance is classified as a current liability at June 30, 2026.

 

The following is a summary of the Company’s line of credit - related party:

 

June 30, 2025  $- 
Advances   3,182,000 
Reclassification from accounts payable - related party   210,000 
June 30, 2026  $3,392,000 

 

 

NIGHTFOOD HOLDINGS, INC. AND SUBSIDIARIES

DBA TECHFORCE ROBOTICS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2026 AND 2025

 

Debt Maturities

 

The following table presents future maturities of the Company’s debt arrangements for the years ending June 30. The amounts presented in the annual maturity columns represent gross contractual principal payments, before unamortized debt discount. Unamortized debt discount is presented in a separate column so that the table reconciles to the carrying amounts of debt reported in the consolidated balance sheet. No principal payments are contractually due after June 30, 2029.

 

                         
                   Less: Unamortized     
   June 30, 2027   June 30, 2028   June 30, 2029   Total   Debt Discount   Total 
Convertible Notes Payable  $8,834,538   $530,572   $-   $9,365,110   $2,406,969   $6,958,141 
Convertible Notes Payable - Related Parties   -    195,714    73,927    269,641    94,969   $174,672 
Notes Payable   5,198,020              5,198,020        $5,198,020 
Note Payable - Related Party   10,590              10,590        $10,590 
Mortgage Notes Payable   432,049    459,650    18,300,746    19,192,445        $19,192,445 
Line of Credit - Related Party   3,392,000              3,392,000        $3,392,000 
 Total  $17,867,197   $1,185,936   $18,374,673   $37,427,806   $2,501,938   $34,925,868