false FY true false 0002035156

 2024-06-30

 2025-09-12

 2023-01-01

 us-gaap: RelatedPartyMember

 us-gaap: RelatedPartyMember

 us-gaap: NonrelatedPartyMember

 us-gaap: NonrelatedPartyMember

 XCF:AssetPurchaseAgreementMember

 XCF:ConvertiblePromissoryNoteMember

 XCF:ConvertiblePromissoryNoteMember

 XCF:SoutheastRenewablesConvertibleNoteMember

 2023-12-29

 XCF:SoutheastRenewablesConvertibleNoteMember

 2023-12-29
 2023-12-29

 XCF:GoodStewardBiofuelsFLLLCMember
 XCF:AssetPurchaseAgreementMember

 XCF:BiodieselPlantMember
 stpr: NC

 XCF:BiodieselPlantMember
 stpr: FL

 country: NC

 XCF:GoodStewardBiofuelsFLLLCMember
 stpr: FL

 XCF:SoutheastRenewablesConvertibleNoteMember

 2023-12-29
 2025-12-29

 XCF:PromissoryNoteAgreementsMember

 XCF:PromissoryNoteAgreementsMember

 srt: MinimumMember

 srt: MaximumMember

 XCF:PromissoryNoteAgreementsMember

 2024-02-27

 XCF:PurchaseAgreementMember

 2024-02-14

 XCF:PurchaseAgreementMember

 2024-02-14
 2024-02-14

 XCF:PurchaseAgreementMember

 2024-02-27

 XCF:PurchaseAgreementMember

 2024-02-27
 2024-02-27

 2024-10-15
 2024-10-15

 2024-10-15

 2024-10-16
 2024-10-16

 XCF:XCFMember

 2023-01-01

 XCF:GLMember

 2023-01-01

 2024-11-16

 XCF:MembershipInterestPurchaseAgreementMember

 2023-12-08
 2023-12-08

 XCF:MembershipInterestPurchaseAgreementMember
 XCF:RandySouleAndGLMember

 2023-12-08
 2023-12-08

 XCF:CompanySupportAgreementMember

 2024-03-12

 2023-01-01

 2023-09-14

 2023-09-14

 XCF:MihirDangeAndSKYMDLLCMember

 2023-09-14

 XCF:GLPartSPVILLCOneMember

 XCF:GLPartSPVILLCOneMember

 XCF:GLPartSPVILLCTwoMember

 XCF:GLPartSPVILLCTwoMember

 XCF:SKYMDLLCMember

 XCF:SKYMDLLCMember

 XCF:FocusImpactPartnersLLCMember

 XCF:FocusImpactPartnersLLCMember

 XCF:InnovativMediaGroupIncMember

 2025-01-31
 2025-01-31

 XCF:InnovativMediaGroupIncMember

 2025-01-31

 XCF:InnovativMediaGroupIncMember

 XCF:InnovativMediaGroupIncMember

 2025-02-13
 2025-02-13

 2025-02-13

 XCF:NarrowRoadCapitalLtdMember

 2025-05-10
 2025-05-10

 XCF:GregorySegarsCribbMember

 2025-05-10
 2025-05-10

 XCF:FocusImpactBHthreeAcquisitionMember

 us-gaap: CommonClassAMember

 XCF:NewRiseSAFClosingMember

 XCF:RandySouleMember

 XCF:GLMember

 XCF:NewRiseClosingMember

 XCF:RESCRenewablesMember

 XCF:RESCRenewablesMember

 XCF:NewRiseClosingMember

 XCF:XCFMember

 XCF:RESCRenewablesMember

 XCF:GLMember

 XCF:RESCRenewablesMember

 XCF:EncoreDECLLCMember

 XCF:RandySouleMember

 us-gaap: CommonClassAMember

 2024-03-11

 us-gaap: CommonClassBMember

 2024-03-11

 XCF:XCFMember

 2024-03-11

 XCF:FocusImpactPartnersMember

 XCF:ELOCAgreementMember
 XCF:NewCoMember

 XCF:ELOCAgreementMember
 XCF:XCFMember

 XCF:ELOCAgreementMember
 XCF:NewCoMember

 XCF:HelenaMember

 XCF:HelenaMember

 XCF:NewXCFAndHelenaMember

 2025-07-10
 2025-07-10

 UNITED
STATES

 SECURITIES
AND EXCHANGE COMMISSION

 WASHINGTON,
D.C. 20549

 FORM

 SPECIAL
FINANCIAL REPORT PURSUANT TO RULE 15d-2 UNDER THE SECURITIES EXCHANGE ACT OF 1934

 Contains
only the financial statements for the year ended December 31, 2024

 Commission
file number: 333-281116-01

 XCF
Global Capital, Inc.

 (Exact
name of registrant as specified in its charter)

 Nevada

 92-2169650

 (State or other jurisdiction

 of incorporation or organization)

 (I.R.S. Employer

 Identification No.)

 2500
CityWest Blvd, Suite 150-138

 Houston,
 TX 77042

 (346) 630-4724

 (Address,
including zip code, and telephone number, including area code, of registrant's principal executive offices)

 Securities
registered pursuant to Section 12(b) of the Act: None.

 Securities
registered pursuant to Section 12(g) of the Act: None.

by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes No

by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes No

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

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

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

 Large
 accelerated filer

 Accelerated
 filer

 Non-accelerated
 filer

 Smaller
 reporting company

 Emerging
 growth company

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

by check mark whether the registrant has filed a report on and attestation to its management's assessment of the effectiveness
of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered
public accounting firm that prepared or issued its audit report. Yes No

 If
securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant
included in the filing reflect the correction of an error to previously issued financial statements.

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

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

 The
aggregate market value of the voting and non-voting common equity held by non-affiliates of the Registrant: None, as no established market
exists for the registrant's common stock.

 As
of September 12, 2025, there were 153,275,204 outstanding shares of the registrant's common stock, par value $ 0.001 per share.

 XCF

 TABLE
OF CONTENTS

 Explanatory
 Notes

 of Independent Registered Public Accounting Firm for the period ended December 31, 2024 (PCAOB ID# 248)

 of Independent Registered Public Accounting Firm for the period ended December 31, 2023 (PCAOB ID# 76)

 Balance
 Sheets as of December 31, 2024 and December 31, 2023

 of Operations for the year ended December 31, 2024 and for the period February 9, 2023 (inception) to December 31, 2023

 of Stockholders' Equity for the year ended December 31, 2024, and for the period February 9, 2023 (inception) to December 31,
 2023

 of Cash Flows for the year ended December 31, 2024 and for the period February 9, 2023 (inception) to December 31, 2023

 Notes
 to Financial Statements

 - F-19

 EXPLANATORY
NOTE

 On
February 5, 2025, the Registration Statement on Form S-4 (Registration No. 333-281116, the "Registration Statement") of XCF
Global Capital, Inc. (the "Company") was declared effective by the Securities and Exchange Commission (the "SEC"),
related to the offering of up to 176,934,937 shares of Class A common stock, par value $0.0001 per share ("Common Stock")
and 17,900,000 warrants to purchase shares of Common Stock of Focus Impact BH3 NewCo, Inc.

 Rule
15d-2 under the Securities Exchange Act of 1934, as amended ("Rule 15d-2"), provides generally that if a company's
registration statement filed under the Securities Act of 1933, as amended, does not contain certified financial statements for the company's
last full fiscal year preceding the year in which such registration statement becomes effective (or for the life of the company if less
than a full fiscal year), then the company must, within 90 days after the effective date of such registration statement, file a special
financial report furnishing certified financial statements for the last full fiscal year or other period, as the case may be, meeting
the requirements of the form appropriate for annual reports of that company. Rule 15d-2 further provides that the special financial report
is to be filed under cover of the facing sheet of the form appropriate for annual reports of the company.

 The
Registration Statement did not contain the certified financial statements of the Company for the fiscal year ended December 31, 2024;
therefore, as required by Rule 15d-2, the Company is hereby filing certified financial statements for the fiscal year ended December
31, 2024 with the SEC under cover of the facing page of an annual report on Form 10-K.

TO FINANCIAL STATEMENTS

 XCF

 of Independent Registered Public Accounting Firm for the period ended December 31, 2024 (PCAOB ID# 248)

 of Independent Registered Public Accounting Firm for the period ended December 31, 2023 (PCAOB ID# 76)

 Balance
 Sheets as of December 31, 2024 and December 31, 2023

 of Operations for the year ended December 31, 2024 and for the period February 9, 2023 (inception) to December 31, 2023

 of Stockholders' Equity for the year ended December 31, 2024, and for the period February 9, 2023 (inception) to December 31,
 2023

 of Cash Flows for the year ended December 31, 2024 and for the period February 9, 2023 (inception) to December 31, 2023

 Notes
 to Financial Statements

 - F-19

 GRANT
 THORNTON LLP

 REPORT
 OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 N Akard St., Suite 1200

 Dallas,
TX 75201

 D

 F

 +1
 214 561 2300

 +1
214 561 2370

 Board
 of Directors and Stockholders

 XCF
Global Capital, Inc.

 Opinion
on the financial statements

 We
have audited the accompanying balance sheet of XCF Global Capital, Inc. (a Nevada corporation) (the "Company") as of December
31, 2024, and the related statement of operations, stockholders' equity, and cash flows for the year then ended and the related
notes (collectively referred to as the "financial statements"). In our opinion, the 2024 financial statements present fairly,
in all material respects, the financial position of the Company as of December 31, 2024, and the results of its operations and its cash
flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.

 Going
concern

 The
accompanying financial statements have been prepared assuming the Company will continue as a going concern. As discussed in Note 1 to
the financial statements, the Company has incurred operating losses since its inception and management expects operating losses and negative
cash flows to continue for the foreseeable future. These conditions, along with other matters as set forth in Note 1, raise substantial
doubt about the Company's ability to continue as a going concern.

 Management's
plans in regard to these matters are also described in Note 1. The financial statements do not include any adjustments that might result
from the outcome of this uncertainty.

 Basis
for opinion

 These
financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's
financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.

 Our
audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provide
a reasonable basis for our opinion.

 /s/
 GRANT THORNTON LLP

 We
have served as the Company's auditor since 2025.

 Dallas,
Texas

 September
12, 2025

 GT.COM

 Grant
 Thornton LLP is a U.S. member firm of Grant Thornton International Ltd (GTIL). GTIL and each of its member firms are separate legal
 entities and are not a worldwide partnership.

 F- 1

of Independent Registered Public Accounting Firm

 Board
of Directors and Shareholders

 XCF
Global Capital, Inc.

 Opinion
on the Financial Statements

 We
have audited the accompanying balance sheet of XCF Global Capital, Inc (the "Company") as of December 31, 2023, and the related
statements of operations, stockholders' equity, and cash flows for the period February 9, 2023 (inception) to December 31, 2023,
and the related notes (collectively referred to as the "financial statements"). In our opinion, the financial statements
present fairly, in all material respects, the financial position of the Company as of December 31, 2023, and the results of its operations
and its cash flows for period February 9, 2023 (inception) to December 31, 2023, in conformity with accounting principles generally accepted
in the United States of America.

 Going
Concern

 The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note
1 to the financial statements, the Company suffered a loss from operations and will require significant capital to sustain operations
that raises substantial doubt about its ability to continue as a going concern. Management's plans in regard to these matters are also
described in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 Basis
for Opinion

 These
financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial
statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United
States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit,
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.

 Our
audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides
a reasonable basis for our opinion.

 /s/
 Turner, Stone & Company, L.L.P.

 We
served as the Company's auditor from January 2024 through April 2025.

 Dallas,
Texas

 April
22, 2024

 F- 2

 XCF

 BALANCE
SHEETS

 As
 of

 December 31, 2024

 As
 of

 December 31, 2023

 ASSETS

 Current assets

 Cash

 $
 353,174

 $
 55,647

 Related party receivables

 11,699

 -

 Investment in preferred
 equity

 2,340,000

 -

 Other receivables

 804,611

 -

 Other
 assets

 9,784

 -

 Total current assets

 3,519,268

 55,647

 Land

 360,000

 360,000

 Construction
 in progress

 TOTAL
 ASSETS

 $
 16,766,683

 $
 13,303,062

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Current liabilities

 Professional fees payable

 $
 2,809,978

 $
 47,557

 Accrued expenses and other
 current liabilities

 219,054

 134,680

 Related party payables

 3,000

 13,000

 Interest payable

 501,402

 331,259

 Notes payable

 1,374,417

 1,439,095

 Note payable to related
 party

 356,426

 356,426

 Convertible
 notes payable to related party

 -

 202,383

 Total current liabilities

 5,264,277

 2,524,400

 TOTAL
 LIABILITIES

 5,264,277

 2,524,400

 Commitments and contingencies (Note 9)

 -

 -

 STOCKHOLDERS' EQUITY

 Preferred stock; $ 0.001
 par value, 100,000,000 shares authorized; none issued and outstanding

 -

 -

 Common stock, $ 0.001 par
 value, 900,000,000 shares authorized; 74,999,777 and 62,329,743 shares issued and outstanding, respectively

 75,000

 62,330

 Subscription receivable

 ( 556,801
)

)

 Additional paid-in capital

 17,052,806

 11,005,442

 Accumulated
 deficit

 ( 5,068,599
)

)

 TOTAL
 STOCKHOLDERS' EQUITY

 11,502,406

 10,778,662

 TOTAL
 LIABILITIES AND STOCKHOLDERS' EQUITY

 $
 16,766,683

 $
 13,303,062

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

 F- 3

 XCF

 STATEMENTS
OF OPERATIONS

 For
 the year ended December 31, 2024

 For
 the Period
 February
 9, 2023 (inception) to
 December
 31, 2023

 Revenues

 $
 -

 $
 -

 Operating expenses

 Professional fees

 3,706,994

 141,557

 Regulatory fees

 337,500

 -

 Rent expenses

 118,696

 -

 General
 and administrative expenses

 446,928

 69,660

 Total
 operating expenses

 4,610,118

 211,217

 Operating
 loss

 ( 4,610,118
)

 ( 211,217
)

 Other income (expenses)

 Interest income

 -

 Interest
 expense

 ( 211,895
)

 ( 35,393
)

 Total
 other income (expenses)

 ( 211,871
)

 ( 35,393
)

 Net loss

 $
 ( 4,821,989
)

 $
)

 Loss
 per common share, basic and diluted

 $
 ( 0.07
)

 $
 ( 0.01
)

 Weighted average
 number of common shares outstanding, basic and diluted

 65,477,896

 17,422,029

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

 F- 4

 XCF

 STATEMENTS
OF STOCKHOLDERS' EQUITY

 FOR
THE YEAR ENDED DECEMBER 31, 2024,

 AND
FOR THE PERIOD FEBRUARY 9, 2023 (INCEPTION) TO DECEMBER 31, 2023

 Capital

 Receivable

 Deficit

 Equity

 Additional

 Preferred
 stock

 Common
 stock

 Paid in

 Subscription

 Accumulated

 Total

 Capital

 Receivable

 Deficit

 Equity

 Balance at January 1, 2024

 -

 $
 -

 62,329,743

 $
 62,330

 $
 11,005,442

 $
)

 $
)

 $
 10,778,662

 Subscription received during the period

 -

 --

 -

 -

 -

 42,100

 -

 42,100

 Common shares issued in the settlement of convertible
 debt

 -

 -

 12,670,034

 12,670

 6,047,364

 ( 556,401
)

 -

 5,503,633

 Net loss

 -

 -

 -

 -

 -

 -

 ( 4,821,989
)

 ( 4,821,989
)

 Balance at December
 31, 2024

 -

 $
 -

 74,999,777

 $
 75,000

 $
 17,052,806

 $
 ( 556,801
)

 $
 ( 5,068,599
)

 $
 11,502,406

 Additional

 Preferred
 stock

 Common
 stock

 Paid in

 Subscription

 Accumulated

 Total

 Capital

 Receivable

 Deficit

 Equity

 Balance at February 9, 2023 (inception)

 -

 $
 -

 -

 $
 -

 $
 -

 $
 -

 $
 -

 $
 -

 Balance

 -

 $
 -

 -

 $
 -

 $
 -

 $
 -

 $
 -

 $
 -

 Common shares issued during the
 year

 -

 -

 42,500,000

 42,500

 -

)

 -

 -

 Common shares issued in the settlement of

convertible debt

 -

 -

 2,329,743

 2,330

 1,075,114

 -

 -

 1,077,444

 Common shares issued for the asset acquisition

 -

 -

 17,500,000

 17,500

 9,930,328

 -

 -

 9,947,828

 Net loss

 -

 -

 -

 -

 -

 -

)

)

 Balance at December
 31, 2023

 -

 $
 -

 62,329,743

 $
 62,330

 $
 11,005,442

 $
)

 $
)

 $
 10,778,662

 Balance

 -

 $
 -

 62,329,743

 $
 62,330

 $
 11,005,442

 $
)

 $
)

 $
 10,778,662

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

 F- 5

 XCF

 STATEMENTS
OF CASH FLOWS

 For
 the year ended December 31, 2024

 For
 the Period February
 9,
 2023 (inception) to December 31, 2023

 Cash flows from operating
 activities:

 Net loss

 $
 ( 4,821,989
)

 $
)

 Adjustments to reconcile net loss to net cash
 used in operating activities:

 Issuance of convertible
 notes for services paid on behalf of XCF

 -

 50,000

 Conversion of interest
 payable to common stock

 9,651

 -

 Changes in operating assets and liabilities:

 Interest payable

 170,144

 35,393

 Professional fees payable

 2,762,421

 47,557

 Receivable from related
 party

 ( 11,699
)

 -

 Related party payable

 ( 5,000
)

 -

 Other receivables

 ( 814,395
)

 -

 Accrued expenses and other
 current liabilities

 84,374

 43,924

 Net cash used in operating
 activities

 ( 2,626,493
)

 ( 69,736
)

 Cash flows from investing
 activities:

 Construction in progress

 -

 ( 35,000
)

 Net cash used in investing
 activities

 -

 ( 35,000
)

 Cash flows from financing
 activities:

 Proceeds from issuance
 of convertible notes

 2,943,599

 152,383

 Subscription received

 42,100

 -

 Repayment of notes

 ( 64,679
)

 -

 Receipt from related party

 3,000

 8,000

 Net cash provided by financing
 activities

 2,924,020

 160,383

 Cash at beginning of period

 55,647

 -

 Cash at the end of period

 $
 353,174

 $
 55,647

 Supplemental disclosure
 of cash flow information:

 Cash paid during the
 year for interest

 $
 18,949

 $
 -

 Supplemental disclosure
 of non-cash investing and financing activities:

 Assumption of notes
 payable

 $
 -

 $
 1,439,095

 Assumption of accrued
 expenses

 $
 -

 $
 90,756

 Assumption of related
 party payable

 $
 -

 $
 5,000

 Assumption of notes
 payable to related party

 $
 -

 $
 356,426

 Assumption of interest
 payable

 $
 -

 $
 295,866

 Common stock issued
 for conversion of debt

 $
 6,060,034

 $
 1,077,444

 Common stock issued
 for asset acquisition

 $
 -

 $
 9,947,828

 Acquisition of construction
 in progress and land

 $
 -

 $
 13,212,415

 Conversion of loan fees
 to common stock

 $
 100,000

 $
 -

 Convertible notes issued
 for Acquisition of Preferred Membership Units of New Rise SAF Renewables Limited Liability Company

 $
 2,340,000

 $
 -

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

 F- 6

 NOTE
1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

 Description
of Business

 XCF
Global Capital, Inc. ("XCF or the "Company") was founded and incorporated on January 20, 2023, with the mission to
reduce the world's carbon footprint through production of clean-burning, sustainable biofuels, principally Sustainable Aviation
Fuel ("SAF"). SAF is a synthetic kerosene derived from non-food feedstocks such as waste oils and fats, green and municipal
waste, and non-food crops and, currently blended with conventional Jet-A fuel. XCF was originally formed as a holding company to scale
and operate clean fuel production facilities with plans to implement a fully integrated business model from feedstock supply and production
to marketing and sales of renewable fuels. XCF intends to build a nationwide portfolio of SAF production facilities that use non-food
feedstocks at competitive production costs and implement a fully integrated business model from feedstock supply and production to marketing
and sales of sustainable aviation fuels. XCF owns biodiesel plants located in Fort Myers, Florida and Wilson, North Carolina which XCF
intends to further build-out and reconstruct to produce SAF.

 On
October 31, 2023, XCF entered into an asset purchase agreement with Southeast Renewables, LLC ("Southeast") to acquire a
biodiesel plant in Wilson, North Carolina. Also, on October 31, 2023, XCF entered into an asset purchase agreement with Good Steward
Biofuels FL, LLC ("Good Steward") to acquire a biodiesel plant in Fort Myers, Florida.

 Basis
of Presentation

 The
accompanying financial statements for XCF have been prepared in accordance with generally accepted accounting principles in the United
States of America ("U.S. GAAP"). The accompanying financial statements are for the year ended 2024 and from the incorporation
of XCF on February 9, 2023, through December 31, 2023.

 Use
of Estimates

 The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and judgments that affect the
reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. Such
estimates include useful lives of property and equipment, valuation of long-lived assets and their recoverability, and income taxes.
The Company bases its estimates on historical experience and also on assumptions that management considers reasonable. The Company assesses
these estimates on an ongoing basis; however, actual results could materially differ from these estimates.

 Liquidity
and Going Concern

 In
accordance with Accounting Standards Update, ("ASU"), 2014-15, Presentation of Financial Statements—Going Concern
(Subtopic 205-40) ("ASC 205-40"), the Company has the responsibility to evaluate whether conditions and/or events raise substantial
doubt about its ability to meet its future financial obligations as they become due within one year after the date that the financial
statements are issued. This evaluation requires management to perform two steps. First, management must evaluate whether there are conditions
and events that raise substantial doubt about the Company's ability to continue as a going concern. Second, if management concludes
that substantial doubt is raised, management is required to consider whether it has plans in place to alleviate that doubt. As required
by ASC 205-40, this evaluation shall initially not take into consideration the potential mitigating effects of plans that have not been
fully implemented as of the date the financial statements are issued. Disclosures in the notes to the financial statements are required
if management concludes that substantial doubt exists or that its plans alleviate the substantial doubt that was raised.

 From
inception through December 31, 2024, the Company incurred recurring losses. The Company's net loss was $ 4,821,989 and $ 246,610
in the year ended December 31, 2024, and the period February 9, 2023 (inception) to December 31, 2023, respectively. The Company had
an accumulated deficit of $ 5,068,599 and current liabilities of $ 5,264,277 as of December 31, 2024, and cash and cash equivalents, of
$ 353,174. The Company believes that operating losses and negative operating cash flows will continue into the foreseeable future

 The
Company's ultimate success is dependent on its ability to obtain additional financing and generate sufficient cash flow to meet
its obligations on a timely basis. The Company's business will require significant capital to sustain operations and the significant
investments to execute its long-term business plan. Absent generation of sufficient revenue from the execution of the Company's
long-term business plan, the Company will need to obtain debt or equity financing, especially if the Company experiences downturns in
its business that are more severe or longer than anticipated, or if the Company experiences significant increases in expense levels resulting
from being a publicly-traded company or operations. Such additional debt or equity financing may not be available to the Company on favorable
terms, if at all.

 F- 7

 If
the Company is not able to secure adequate additional funding when needed, the Company will need to reevaluate its operating plan and
may be forced to make reductions in spending, extend payment terms with suppliers, liquidate assets where possible, or suspend or curtail
planned programs or cease operations entirely. These actions could materially impact the Company's business, results of operations
and future prospects. There can be no assurance that in the event the Company requires additional financing, such financing will be available
on terms that are favorable, or at all. Failure to generate sufficient cash flows from operations, raise additional capital or reduce
certain discretionary spending would have a material adverse effect on the Company's ability to achieve its intended business objectives.

 Therefore,
there is substantial doubt about the Company's ability to continue as a going concern within one year after the date that the financial
statements are issued. The accompanying financial statements have been prepared assuming the Company will continue to operate as a going
concern, which contemplates the realization of assets and settlement of liabilities in the normal course of business. They do not include
any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications
of liabilities that may result from uncertainty related to its ability to continue as a going concern.

 NOTE
2. SUMMARY OF SIGNIFICANT POLICIES

 Cash
and Cash Equivalents

 All
highly liquid temporary cash investments with original maturities of three months or less are cash equivalents. The Company reduces its
exposure to credit risk by maintaining its cash deposits with major financial institutions and monitoring their credit ratings. The Company
has not experienced any losses on these accounts and believes the credit risk to be minimal.

 Property,
Plant and Equipment

 Land,
machinery and equipment and operation plant are recorded at cost less accumulated depreciation. Depreciation of machinery and equipment
and operation plant is calculated on a straight-line basis over the estimated useful lives of the assets, which generally range from
three to thirty-nine years. Expenditures for renewals and betterments that extend the useful lives of or improve existing property or
equipment are capitalized. Expenditure on maintenance and repairs are expensed as incurred.

 Depreciation
commences upon the machinery and equipment and operation plant being placed in service. As of December 31, 2024, no machinery, equipment
or operation plant had been placed in service and therefore there was no accumulated depreciation as of the balance sheet date.

 Construction
in progress represents expenditures necessary to bring an asset, project, new facilities or equipment to the condition necessary for
its intended use and are capitalized and recorded at cost. Once completed and ready for its intended use, the asset is transferred to
property, plant and equipment to be depreciated or amortized.

 Impairment
of Long-Lived Assets

 Long-lived
assets, including construction in progress, are reviewed for impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. The recoverability of assets to be held and used is measured by a comparison of the
carrying amount of an asset group to future net cash flows expected to be generated by the asset group. If an asset group is determined
not to be recoverable, the asset group's carrying value is considered to be impaired. The impairment to be recognized is the amount
by which the carrying amount of the assets exceeds the fair value of the assets and is allocated to individual assets in the asset group
on a relative fair value basis, not to be reduced below an individual asset's fair value. During the year ended December 31, 2024,
no triggering events were identified that would require a quantitative assessment.

 F- 8

 Income
Taxes

 The
Company records income taxes under the asset and liability method, whereby deferred tax assets and liabilities are recognized based on
the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases, and attributable to operating loss and tax credit carryforwards. Accounting standards
regarding income taxes require a reduction of the carrying amounts of deferred tax assets by a valuation allowance, if based on the available
evidence, it is more likely than not that such assets will not be realized. Accordingly, the need to establish valuation allowances for
deferred tax assets is assessed at each reporting period based on a "more likely than not" realization threshold. This assessment
considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability,
the duration of statutory carryforward periods, the Company's experience with operating loss and tax credit carryforwards not expiring
unused, and tax planning alternatives.

 Significant
judgment is required in evaluating the Company's tax positions and determining its provision for income taxes. During the ordinary
course of business, there are many transactions and calculations for which the ultimate tax determination is uncertain. Accounting standards
regarding uncertainty in income taxes provides a two-step approach to recognizing and measuring uncertain tax positions. The first step
is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not
that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any. The second step
is to measure the tax benefit as the largest amount, which is more than 50% likely, based solely on the technical merits, of being sustained
on examinations. The Company considers many factors when evaluating and
estimating its tax positions and tax benefits, which may require periodic adjustments, and which may not accurately anticipate actual
outcomes.

 Segments

 Operating
segments as defined in ASC 280, "Segment Reporting", are components of public entities that engage in business activities
from which they may earn revenues and incur expenses for which separate financial information is available and which is evaluated regularly
by the Company's chief operating decision maker in deciding how to assess performance and allocate resources.

 XCF
has one reportable segment: renewable fuels. The renewable fuels segment will derive revenues from selling renewable energy products
in the future once the Company's plant facilities become operational. XCF's chief operating decision maker is the senior
executive committee that includes the Chief Executive Officer and Chief Financial Officer.

 The
measures of segment profit or loss and total assets used by the chief operating decision maker to assess performance for the renewable
fuels segment and decide how to allocate resources is based on net income (loss) and total assets as reported on the statements of operations
and balance sheets, respectively. The significant expense categories, their amounts and other segment
items that are regularly provided to the chief operating decision maker are those that are reported in the Company's statements
of operations.

 Fair
Value Measurements

 FASB
ASC 820, "Fair Value Measurements and Disclosures", defines fair value as the exchange price that would be received for an
asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly
transaction between market participants on the measurement date. The Company utilizes valuation techniques that maximize the use of observable
inputs and minimize the use of unobservable inputs to the extent possible. The Company determines fair value based on assumptions that
market participants would use in pricing an asset or liability in the principal or most advantageous market.

 When
considering market participant assumptions in fair value measurements, the following fair value hierarchy distinguishes between observable
and unobservable inputs, which are categorized in one of the following levels:

 Level
 1 inputs: Unadjusted quoted prices in active markets for identical assets or liabilities
 accessible to the reporting entity at the measurement date.

 F- 9

 Level
 2 inputs: Other than quoted prices included in Level 1 inputs that are observable for the
 asset or liability, either directly or indirectly, for substantially the full term of the
 asset or liability.

 Level
 3 inputs: Unobservable inputs for the asset or liability used to measure fair value to the
 extent that observable inputs are not available, thereby allowing for situations in which
 there is little, if any, market activity for the asset or liability at the measurement date.

 The
Company's financial instruments consist of cash, related party receivables, other receivables, professional fees payable, accrued
expenses and other current liabilities, related party payables, notes payable, note payable to related party, and convertible notes payable
to related party. The carrying value of each financial instrument approximates fair value due to the short-term nature of the instruments.

 Net
Loss Per Common Share

 Basic
net income (loss) per share is computed by dividing net income (loss) attributable to common stockholders (the numerator) by the weighted
average number of common shares outstanding for the period (the denominator). Diluted net income per common share attributable to common
shareholders is computed by dividing net income by the weighted average number of common shares outstanding during the period adjusted
for the dilutive effects of common stock equivalents. In periods when losses are reported, the weighted-average number of common shares
outstanding excludes common stock equivalents because their inclusion would be anti-dilutive. For the year ended December 31, 2024 and
period February 9, 2023 (inception) to December 31, 2023, no dilutive effect for common stock equivalents was considered in the calculation
of diluted loss per share as their effect was anti-dilutive.

 Changes
in Presentation

the year ended December 31, 2024, the Company reclassified the presentation of legal fees payable on the balance sheets. Previously,
the Company included legal fees payable in Accrued expenses and other current liabilities but for the year ended December 31, 2024, it
is included in Professional fees payable. The Company also reclassified Other expenses to General and administrative expenses on the
statements of operations. These changes have been applied retrospectively and certain reclasses have been made to conform the presentation
for the aforementioned changes in presentation.

 Recent
Accounting Pronouncements

 Recently
Adopted Pronouncements

 In
November 2023, the FASB issued ASU 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures"
("ASU 2023-07"), which improves reportable segment disclosure requirements. ASU 2023-07 is effective for fiscal years beginning
after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, and requires retrospective application.
The Company adopted ASU 2023-07 for the year ended December 31, 2024, and updated its related disclosures.

 Accounting
Pronouncements Not Yet Adopted

 In
December 2023, the FASB issued ASU 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosure" ("ASU
2023-09"), which enhances the transparency of income tax disclosures by expanding annual disclosure requirements related to the
rate reconciliation and income taxes paid. The amendments are effective for fiscal years beginning after December 15, 2024. Early adoption
is permitted. The amendments should be applied on a prospective basis. Retrospective application is permitted. The Company is currently
evaluating this ASU to determine its impact on the Company's disclosures.

 In
November 2024, the FASB issued ASU 2024-03, "Income Statement—Reporting Comprehensive Income—Expense Disaggregation
Disclosures (Subtopic 220-40) – Disaggregation of Income Statement Expenses," which requires additional disclosure about
specified categories of expenses included in relevant expense captions presented on the income statement. The amendments are effective
for annual periods beginning after December 15, 2026, and for interim periods within fiscal years beginning after December 15, 2027.
Early adoption is permitted. The amendments may be applied either prospectively or retrospectively. Management is currently evaluating
this ASU to determine its impact on the Company's disclosures.

 F- 10

 NOTE
3. ASSET ACQUISITIONS

 North
Carolina

 On
October 31, 2023, the Company entered into an asset purchase agreement with Southeast Renewables, LLC ("Southeast Renewables")
to acquire its Wilson, North Carolina biodiesel plant. The Company issued Southeast Renewables 7,700,000 shares of XCF common stock and
issued a convertible promissory note ("Southeast Renewables Convertible Note") in principal amount of $ 23,000,000, with a
maturity date of October 31, 2024. The transaction did not meet the definition of a business combination and was accounted for as an
asset acquisition.

 On
December 29, 2023, Southeast Renewables exercised its right to convert the Southeast Renewables Convertible Note principal balance of
$ 23,000,000 plus accrued interest of $ 297,425 into 2,329,743 shares of XCF common stock.

 The
Company determined that the fair value of the assets acquired were more readily determinable than the fair value of the shares issued,
and convertible note issued and have therefore recognized the assets acquired and liabilities assumed on a relative fair value basis.
The following table summarizes the acquisition date fair value of the purchase price allocation assigned to each major class of assets
acquired and liabilities assumed during the period ended December 31, 2023, as follows:

OF ASSETS ACQUIRED AND LIABILITIES ASSUMED

 ASSETS ACQUIRED

 Land

 $
 360,000

 Biodiesel plants

 4,280,207

 Total
 assets acquired

 $
 4,640,207

 LIABILITIES ASSUMED

 Assumed indebtedness

 $
 1,720

 Total liabilities
 assumed

 $
 1,720

 Ft.
Myers, Florida

 On
October 31, 2023, the Company also entered into an asset purchase agreement with Good Steward Biofuels FL, LLC ("Good Steward"),
to acquire its Fort Myers, FL biodiesel plant assets. The Company issued Southeast Renewables, the parent company of Good Steward, 9,800,000
shares of XCF common stock as partial consideration for the purchase and also assumed certain liabilities to Southeast Renewables. The
transaction did not meet the definition of a business combination and was accounted for as an asset acquisition.

 The
Company determined that the fair value of the assets acquired were more readily determinable than the fair value of the shares issued
and have therefore recognized the assets acquired and liabilities assumed on a relative fair value basis. The following table summarizes
the acquisition date fair value of the purchase price allocation assigned to each major class of assets acquired and liabilities assumed
during the period ended December 31, 2023, as follows:

 ASSETS ACQUIRED

 Biodiesel
 plants

 $
 8,572,208

 Total assets acquired

 $
 8,572,208

 LIABILITIES ASSUMED

 Assumed indebtedness

 $
 2,185,423

 Total liabilities
 assumed

 $
 2,185,423

 The
construction in progress is $ 12,887,415 which is comprised of $ 4,280,207 of biodiesel plant in North Carolina, $ 8,572,208 of biodiesel
plant in Ft. Myers, Florida and $ 35,000 of capitalized expenses.

 F- 11

 NOTE
4. PROPERTY, PLANT AND EQUIPMENT

 Property,
plant and equipment consist of the following:

OF PROPERTY, PLANT AND EQUIPMENT

 December 31,

 December 31,

 2024

 2023

 Construction in progress

 $

 $
 12,852,415

 Additions

 -

 35,000

 Construction in progress

 $

 $

 The
Company has not placed any of the assets into service, therefore depreciation expense for the year ended December 31, 2024 and for the
period February 9, 2023 (inception) to December 31, 2023, was $ 0.

 NOTE
5. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

 Accrued
expenses and other current liabilities consist of the following as of:

OF ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

 December 31,

 December 31,

 2024

 2023

 Property tax payable

 $
 122,671

 $
 78,817

 Other current liabilities

 96,383

 55,863

 Accrued expenses
 and other current liabilities

 $
 219,054

 $
 134,680

 NOTE
6. NOTES PAYABLE

 On
October 31, 2023, as part of the asset acquisition of the Wilson, North Carolina biodiesel plant, the Company issued a convertible promissory
note, in the aggregate principal amount of $ 23,000,000 as part of the purchase consideration, with a maturity date of October 31, 2024
(the "Southeast Renewables Convertible Note"). The Southeast Renewables Convertible Note accrues interest at the per annum
rate of 8 % and could be converted into shares of XCF common stock based on the outstanding principal and interest, divided by the conversion
price. The conversion price prior to a change of control is $ 10, and subsequent to a change of control is equal to the volume weighted
average price of the shares of common stock for the 20 days prior to the notice of conversion. On December 29, 2023, Southeast Renewables
exercised its right to convert the Southeast Renewables Convertible Note principal balance of $ 23,000,000 plus accrued interest of $ 297,425
into 2,329,743 shares of XCF common stock.

 The
Company assumed several promissory note agreements for an aggregate notes payable amount of $ 1,439,095 and interest payable of $ 295,866
 related to these notes as of December 31, 2023. Interest on the promissory notes ranges from 8 % - 12 % per annum. These notes are in default
due to nonpayment upon the maturity dates and the outstanding balances have been classified as current on the balance sheet as of December
31, 2024. One of the promissory notes is secured by the building and all equipment located in the biodiesel plant in Fort Myers, Florida.
As of December 31, 2024, the Company has outstanding notes payable balance totaling $ 1,374,417.

the years ended December 31, 2024, and the period February 9, 2023 (inception) to December 31, 2023, the Company recognized $ 156,249
and $ 26,541 in interest expense, respectively, related to these notes.

 NOTE
7. CONVERTIBLE NOTES PAYABLE

the period February 9, 2023 (inception) to December 31, 2023, the Company entered into convertible notes payable with GL Part SPV I,
LLC ("GL"), a shareholder of the Company, borrowing an aggregate of $ 202,383. The balance can be converted into common stock
of the Company, with one share issued for each dollar outstanding upon conversion. Interest on convertible notes is 10 % per annum. Maturity
dates for these promissory notes are less than 1 year. As of December 31, 2024, the balance was converted into common stock.

 F- 12

 From
January 1, 2024, to February 27, 2024, GL loaned an additional $ 1,608,000 to XCF. The unsecured loans were interest bearing at 10 % per
annum and convertible into shares of XCF common stock at a stock price conversion factor of $ 1 per share. On February 14, 2024, XCF and
GL entered into a note purchase agreement to convert $ 1,210,383 of principal and $ 9,487 in accrued interest into 1,219,870 shares of
XCF common stock. On February 27, 2024, XCF and GL entered into a note purchase agreement to convert the remaining $ 600,000 of principal
and $ 164 in accrued interest into 600,164 shares of XCF common stock.

 On
October 15, 2024, XCF and GL entered into a convertible note for $ 2,000,000. The convertible note bears interest at 10 % per annum on
the outstanding principal, is unsecured, and is convertible into shares of XCF common stock at a conversion price of $ 0.40 per share.
On October 16, 2024, the convertible note was converted into 5,000,000 shares of XCF common stock. XCF has not received $ 556,401 of the
note proceeds and the balance is classified as subscription receivable in the statements of stockholders' equity as the convertible
note has been converted into XCF common stock.

 On
November 15, 2024, XCF and GL entered into a convertible note for $ 1,000,000. The convertible note bears interest at 10 % per annum on
the outstanding principal, is unsecured, and is convertible into shares of XCF common stock at a conversion price of $ 0.40 per share.
On November 15, 2024, the convertible note was converted into 2,500,000 shares of XCF common stock.

 On
December 6, 2024, XCF and GL entered into a convertible note for $ 1,090,000. The convertible note bears interest at 10 % per annum on
the outstanding principal, is unsecured, and is convertible into shares of XCF common stock at a conversion price of $ 0.40 per share.
On December 6, 2024, the convertible note was converted into 2,725,000 shares of XCF common stock.

 On
December 31, 2024, XCF and GL entered into a convertible note for $ 250,000. The convertible note bears interest at 10 % per annum on the
outstanding principal, is unsecured, and is convertible into shares of XCF common stock at a conversion price of $ 0.40 per share. On
December 31, 2024, the convertible note was converted into 625,000 shares of XCF common stock.

 Considering
the XCF common stock of 20,450,000 shares outstanding as of December 31, 2023, and combined with the 12,670,034 shares of XCF common
stock issued under the conversions, GL owned 33,120,034 shares of XCF, representing a 44.16 % ownership interest.

the year ended December 31, 2024, and period February 9, 2023 (inception) to December 31, 2023, the Company recognized $ 6,853 and $ 0
in interest expense, respectively, related to these notes. The interest expense for the year ended December 31, 2024, was
 converted into common stock of the Company.

 NOTE
8. INVESTMENT IN PREFERRED EQUITY

 New
Rise SAF Renewables Limited Liability Company ("New Rise SAF") issued the Company 100,000 preferred membership units in exchange
for $ 1,000,000 on November 16, 2024, 109,000 preferred membership units in exchange for $ 1,090,000 on December 6, 2024, and 25,000 preferred
membership units in exchange for $ 250,000 on December 31, 2024. The preferred membership units have a liquidation preference five times
over the common membership interest holders of New Rise SAF. The units are recorded as investments in equity securities pursuant to ASC
321 and recognized at cost minus impairment.

 NOTE
9. COMMITMENTS AND CONTINGENCIES

 Legal
Matters

 The
Company is not involved in litigation claims arising in the ordinary course of business. Legal fees and other costs associated with such
actions are expensed as incurred. In addition, the Company assesses, in conjunction with its legal counsel, the need to record a liability
for litigation and contingencies. The Company reserves for costs relating to these matters when a loss is probable, and the amount can
be reasonably estimated.

 F- 13

 NOTE
10. INCOME TAXES

 The
Company accounts for its income taxes in accordance with ASC 740, "Incomes Taxes", which requires recognition of deferred
tax assets and liabilities for future tax consequences attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax basis and tax credit carry forwards.

 Deferred
tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized
in operation in the period that includes the enactment date. The Company has a net operating loss carryforward, however, due to the uncertainty
of realization, the Company has provided a full valuation allowance for deferred tax assets resulting from this net operating loss carryforward.

 The
reconciliation of the federal statutory income tax rate to our effective income tax rate is as follows:

OF RECONCILIATION OF FEDERAL STATUTORY INCOME TAX RATE

 2024

 2023

 Federal tax statutory rate

 21.0
 %

 21.0
 %

 Permanent difference

 ( 0.0
)%

 ( 0.0
)%

 Valuation allowance

 ( 21.0
)%

 ( 21.0
)%

 Effective rate

 %

 %

 Significant
components of the Company's estimated deferred assets and liabilities as of December 31, 2024 and 2023 are as follows:

OF ESTIMATED DEFERRED ASSETS AND LIABILITIES

 2024

 2023

 (net)

 (gross)

 Net operating loss

 $
 51,931

 $
 246,610

 Start-up costs

 444,553

 -

 Transaction costs

 567,922

 -

 Valuation allowance

 ( 1,064,406
)

)

 Deferred tax assets,
 net of valuation allowance

 $
 -

 $
 -

 As
of December 31, 2024, we had federal net operating loss of $ 247,288 which has an indefinite carryforward period.

 NOTE
11. STOCKHOLDERS' EQUITY

 Authorized
Capital

 The
Company is currently authorized to issue up to 900,000,000 shares of common stock, par value $ 0.001 per share, and 100,000,000 shares
of preferred stock, par value $ 0.001 per share.

 Common
Stock

 The
Company is presently authorized to issue up to 900,000,000 shares of common stock, $ 0.001 par value per share, of which 74,999,777 and
 62,329,743 shares of common stock were issued and outstanding as of December 31, 2024, and 2023, respectively. The holders of the Company's
common stock are entitled to receive dividends equally when, as and if declared by the Board of Directors, out of funds legally available.

 The
holders of the Company's common stock have sole voting rights, one vote for each share held of record, and are entitled upon liquidation
of the Company to share ratably in the net assets of the Company available for distribution after payment of all obligations of the Company
and after provision has been made with respect to each class of stock, if any, having preference over the common stock, currently including
the Company's preferred stock. The shares of common stock are not redeemable and have no preemptive or similar rights.

 F- 14

 Convertible
Notes – Conversions

the year ended December 31, 2024, and period February 9, 2023 (inception) to December 31, 2023, the Company issued 12,670,034 and 17,500,000
shares of common stock, respectively, in connection with the conversion of the convertible notes discussed in Note 6.

 NOTE
12. SIGNIFICANT CONTRACTS

 Membership
Interest Purchase Agreement

 On
December 8, 2023, XCF entered into a Membership Interest Purchase Agreement with RESC Renewables Holdings, LLC ("RESC Renewables")
to acquire all of the issued and outstanding Membership Interests of New Rise Renewables, LLC ("New Rise") in exchange for
a convertible promissory note of $ 100,000,000 (the "New Rise Convertible Note") and 88,750,000 common stock shares of XCF.
The transaction will result in XCF acquiring the business and operations of New Rise, including a renewable fuels processing plant located
in Reno, Nevada. The transaction closed subsequent to December 31, 2024, refer to Note 14.

 On
December 8, 2023, XCF entered into a Membership Interest Purchase Agreement ("New Rise SAF MIPA") with Randy Soule and GL
to acquire all of the issued and outstanding Membership Interests of New Rise SAF in exchange for 20,000,000 common stock shares of XCF.
The transaction will result in XCF owning a 10-acre plot adjacent to the New Rise Reno production facility. XCF intends to construct
a processing plant, New Rise Reno 2, to produce sustainable aviation fuel. The transaction closed subsequent to December 31, 2024, refer
to Note 14.

 Debt
and Equity Transactions

 On
March 12, 2024, the Company was the subject of a Form 8-K filing with the Securities and Exchange Commission ("SEC") to effectuate
a merger with a special purpose acquisition company, Focus Impact BH3 Acquisition Company ("Focus Impact").

 On
March 12, 2024, the Company entered into a Company Support Agreement with the holders of the New Rise Convertible Note to void the New
Rise Convertible Note and issue an amended convertible note on the closing of the transaction, with a mandatory conversion feature of
the outstanding principal balance on the amended convertible note for shares of Class A common stock of Focus Impact BH3 Newco, Inc.
common stock at a conversion price of $ 10 per share upon the consummation of the transaction with Focus Impact discussed above. The amended
convertible note has not yet been issued and accounting for it is not required.

 These
transactions were subsequently completed in 2025 as disclosed in Note 14.

 NOTE
13. RELATED PARTY TRANSACTIONS

 Issuance
of Common Stock to GL Part SPV I, LLC

 GL's
beneficial ownership of XCF as of December 31, 2023, was comprised of 20,450,000 common stock shares (issued on September 14, 2023, for
an aggregate purchase price of $ 20,450 in cash, or approximately $ 0.001 per share, or 27.3 %). During the period ended December 31, 2024,
the Company issued 12,670,034 shares of common stock in connection with the conversion of the convertible promissory note discussed in
Note 6. As of December 31, 2024, the aggregate ownership of GL is comprised of 33,120,034 Common Stock or 44.2 %.

 F- 15

 Borrowing

the period ended December 31, 2024, GL agreed to loan XCF $ 5,948,000 in the form of convertible notes payable to be used for a portion
of XCF's expenses for its initial public offering. All convertible notes payable were converted into common stock during the period
ended December 31, 2024, as described in Note 6.

 Notes
payable to related party as of December 31, 2024, and 2023, respectively, includes $ 356,426 borrowed from GL. Interest on the promissory
notes is 10 % per annum. The note payable to related party is in default due to nonpayment upon the maturity date and the outstanding
balance has been classified as current on the balance sheet as of December 31, 2024. During the
years ended December 31, 2024, and the period February 9, 2023 (inception) to December 31, 2023, the Company recognized $ 35,643 and $ 6,054
in interest expense, respectively, related to these notes.

 Related
party payables as of December 31, 2024, and 2023 included $ 3,000 and $ 8,000 respectively; advanced to the Company from GL.

 Management
payable and receivable

 Mihir
Dange and SKY MD LLC (an entity owned 100 % by Mihir Dange, Director) received $ 101,307 and $ 0 as expense reimbursements during the year
ended December 31, 2024, and 2023, respectively. These expenses are included in general and administrative expenses in the income statements.
The expense reimbursement payable to Mihir Dange as of December 31, 2024, and 2023, was $ 2,400 and 29,337, respectively, and is included
in the Accrued expenses and other current liabilities on the balance sheets.

 Additionally,
there was a related party payable to the Vice President, Finance for bookkeeping services totaling $ 0 and $ 5,000 as of December 31, 2024,
and 2023, respectively. There was an advance given to the Director and Chief Business Development Officer, for travel and other personal
expenses totaling $ 10,199 and $ 0 as of December 31, 2024, and 2023, respectively and is included in the Related party receivables on
the balance sheets.

 NOTE
14. SUBSEQUENT EVENTS

 The
Company has evaluated all transactions through the date of the financial statements were issued for subsequent events disclosure or adjustment
consideration.

 Debt
and equity issuances

 On
January 14, 2025, XCF and GL entered into a convertible promissory note for $ 200,000. The convertible promissory note bears interest
at 10 % per annum on the outstanding principal, is unsecured, and is convertible into shares of XCF common stock at a conversion price
of $ 0.40 per share. On January 14, 2025, the convertible promissory note was converted into 500,000 shares of XCF common stock.

 On
January 14, 2025, XCF and GL entered into a convertible promissory note for $ 138,333. The convertible promissory note bears interest
at 10 % per annum on the outstanding principal, is unsecured, and is convertible into shares of XCF common stock at a conversion price
of $ 0.40 per share. On January 14, 2025, the convertible promissory note was converted into 345,833 shares of XCF common stock.

 On
January 14, 2025, XCF and SKY MD LLC entered into a convertible promissory note for $ 138,333. The convertible promissory note bears interest
at 10 % per annum on the outstanding principal, is unsecured, and is convertible into shares of XCF common stock at a conversion price
of $ 0.40 per share. On January 14, 2025, the convertible promissory note was converted into 345,833 shares of XCF common stock.

 On
January 14, 2025, XCF and Focus Impact Partners, LLC ("Focus Impact Partners") entered into a convertible promissory note
for $ 150,000. The convertible promissory note bears interest at 10 % per annum on the outstanding principal, is unsecured, and is convertible
into shares of XCF common stock at a conversion price of $ 0.40 per share. On January 14, 2025, the convertible promissory note was converted
into 375,000 shares of XCF common stock.

 On
January 31, 2025, XCF and Innovativ Media Group, Inc. entered into a promissory note for $ 500,000. The promissory note bearing interest
of $ 100,000, payable on the earliest of March 31, 2025, unless extended by mutual written consent of XCF and Innovativ Media Group, Inc.,
or upon an event of default. In connection with the issuance of the promissory note, XCF issued 250,000 shares of its common stock to
Innovativ Media Group, Inc.

 F- 16

 On
April 17, 2025, XCF and Innovativ entered into a first amendment to the Innovativ Promissory Note (the "Amended Innovativ Promissory
Note") whereby the payment terms of the note were amended to the earliest of (i) 10 business days from the date of XCF entering
into a Qualified Financing Event and receiving proceeds therefrom, unless extended in writing by mutual consent of XCF and Innovativ,
or (ii) an event of default (as specified in the Amended Innovativ Promissory Note), if such note is then declared due and payable in
writing by Innovativ. A "Qualified Financing Event" under the Amended Innovativ Promissory Note means the closing of any
transaction or series of related transactions, including without limitation any equity or debt financing, that results in gross proceeds
to the Company of at least $ 15 million, and that directly or indirectly results in the Company's refinancing, repayment, or restructuring
of any portion of its secured debt obligations, including through a refinancing, recapitalization, debt-for-equity exchange, secured
loan facility, or other similar financing arrangement provided, however, that any such event shall not be deemed a Qualified Financing
Event unless, following the closing of such transaction(s), XCF maintains a minimum cash balance of at least $ 3 million in its primary
operating bank account, and each of the foregoing conditions is fully satisfied without waiver or modification, except as may be expressly
agreed to in writing by Innovativ and XCF. The Amended Innovativ Promissory Note
also provides for additional one-time interest payment on the note at a fixed rate of 12 % or $ 60,000, which amount is in addition to
the interest already payable on the original note.

 On
February 13, 2025, XCF and GL entered into a promissory note for gross principal amount of $ 1,200,000 with net proceeds from the note
equal to $ 1,000,000. The promissory note bears interest of $ 240,000, is unsecured, and is due at the earlier of (i) 30 days from the
date of receipt of any customer payment paid to XCF, unless extended in writing by mutual consent of XCF and GL or (ii) an event of default
(as specified in the promissory note). In connection with the issuance of the promissory note, XCF issued 200,000 shares of its common
stock to GL.

 On
April 17, 2025, XCF and GL entered into a promissory note for gross principal amount of $ 2,500,000. The promissory note bears interest
of $ 300,000, is unsecured, and is due at the earlier of (i) 10 business days from the date of XCF entering into a Qualified Financing
Event, unless extended in writing by mutual consent of XCF and GL or (ii) an event of default (as specified in the promissory note).
In connection with the issuance of the promissory note, XCF issued 5,000,000 shares of its common stock to parties assigned by GL.

 On
May 10, 2025, XCF and Narrow Road Capital Ltd entered into a promissory note for gross principal amount of $ 700,000. The promissory note
bears interest of $ 140,000, is unsecured, and is due at the earlier of (i) September 30, 205 or (ii) an event of default (as specified
in the promissory note). In connection with the issuance of the promissory note, the holder shall have the right, but not the obligation,
to elect to receive up to 280,000 shares of XCF common stock with 500 shares being issued on May 29, 2025. On September 10, 2025 Narrow
Road elected the right to receive the remaining outstanding 279,500 shares associated with the note which were convertible into 191,813
shares of XCF Global, Inc. subsequent to XCF's merger with Focus Impact BH3 Acquisition Company.

 On
May 10, 2025, XCF and Gregory Segars Cribb entered into a promissory note for gross principal amount of $ 250,000. The promissory note
bears interest of $ 50,000, is unsecured, and is due at the earlier of (i) September 30, 205 or (ii) an event of default (as specified
in the promissory note). In connection with the issuance of the promissory note, the holder shall have the right, but not the obligation,
to elect to receive up to 100,000 shares of XCF common stock with 500 shares being issued on May 29, 2025. On September 10, 2025 Gregory Segars Cribb elected
the right to receive the remaining outstanding 99,500 shares associated with the note were convertible into 68,214 shares of XCF Global,
Inc. subsequent to XCF's merger with Focus Impact BH3 Acquisition Company.

 On
July 29, 2025, subsequent to XCF's merger with Focus Impact BH3 Acquisition Company, XCF Global Inc. and EEME Energy SPV I LLC
("EEME Energy") entered into a Convertible Note Purchase Agreement pursuant to which the Company agreed to issue and sell
up to $ 7,500,000 in aggregate principal amount of convertible promissory notes in one or more closings. In connection with the execution
of the Convertible Note Purchase Agreement, the Company also agreed to pay an arrangement fee and advisory fee to EEME Energy, which
will be paid through the issuance of 750,000 shares of the Company's Class A Common Stock as it relates to the arrangement fee
and 200,000 of the Company's Class A Common Stock as it relates to the advisory fee. EEME Energy has elected to convert the in
aggregate $ 6,000,000 of the Convertible Promissory Note (including any interest accrued thereon) into shares of common stock of XCF Global,
Inc.

 F- 17

 New
Rise SAF Closing

 Our
acquisition of New Rise SAF was completed on January 23, 2025. At closing, the aggregate purchase price of $200,000,000 was reduced by
$12,700,000, which represented XCF's five times liquidation preference for its preferred membership units. As a result, Randy Soule
was issued 15,036,170 shares of XCF common stock in exchange for his membership units, and GL was issued 3,693,830 shares of XCF common
stock in exchange for its membership units and after consideration of its five times liquidation preference. Total consideration at closing
was approximately $ 187,300,000 or 18,730,000 shares of XCF common stock.

 New
Rise Closing

 On
February 19, 2025, XCF completed the acquisition of New Rise. At closing, the aggregate purchase price of $1.1 billion was reduced by
$118,738,000, which represented principal and interest on New Rise's outstanding debt obligations to a financial institution and
two notes payable to XCF. As a result, RESC Renewables was issued 88,126,200 shares of XCF common stock in exchange for its membership
units. In connection with a consulting agreement between RESC Renewables and GL, GL is entitled to receive 4,406,310 shares of the XCF
common stock issued to RESC Renewables. On May 30, 2025, the aggregate purchase price was updated to reflect actual New Rise liabilities
of $ 126.7 million compared to $ 118.7 million in connection with the initial closing on February 19, 2025. As a result, the total shares
issued in connection with the acquisition were adjusted to be 87,331,951 of XCF common stock, of which RESC Renewables received 82,965,353
and GL received 4,366,598 shares of XCF common stock. In addition, pursuant to the New Rise Renewables MIPA, XCF issued a convertible
promissory note to RESC Renewables in principal amount of $ 100,000,000, of which $ 51,746,680 in principal amount was subsequently assigned
from RESC Renewables to Encore DEC, LLC, an entity 100 % owned by Randy Soule.

 Transaction
with Focus Impact

 On
March 11, 2024, we entered into the Business Combination Agreement with Focus Impact and certain of Focus Impact's subsidiaries.
Focus Impact is a special purpose acquisition corporation focused on amplifying social impact through the pursuit of a merger or business
combination with socially forward companies. The transaction was structured as a merger of XCF and a wholly owned subsidiary of Focus
Impact. After the completion of the transaction on June 6, 2025 (the "NewCo Merger"), XCF became a wholly owned subsidiary
of Focus Impact BH3 NewCo, Inc., which was subsequently renamed to XCF Global, Inc., and XCF Global, Inc. ("New XCF") became
a new publicly traded company on NASDAQ (Nasdaq: SAFX).

 Pursuant
to the terms of the Business Combination Agreement:

 in
 connection with the completion of the NewCo Merger (i) each share of Focus Impact Class A
 common stock, par value $ 0.0001 per share outstanding immediately prior to the effectiveness
 of the NewCo Merger was converted into the right to receive one share of New XCF Class A
 common stock, par value $ 0.0001 per share ("New XCF Common Stock") (rounded down
 to the nearest whole share), (ii) each share of Focus Impact Class B common stock, par value
 $ 0.0001 per share outstanding immediately prior to the effectiveness of the NewCo Merger
 was converted into the right to receive one share of New XCF Common Stock and (iii) each
 warrant of Focus Impact outstanding immediately prior to the effectiveness of the NewCo Merger
 was converted into the right to receive one New XCF Warrant, with New XCF assuming Focus
 Impact's rights and obligations under the existing warrant agreement; and

 in
 connection with the completion of the Company Merger, each share of common stock of XCF outstanding
 immediately prior to the effectiveness of the Company Merger was converted into the right
 to receive shares of New XCF Common Stock (rounded down to the nearest whole share) determined
 in accordance with the Business Combination Agreement based on a pre-money equity value of
 XCF of $ 1,750,000,000, subject to adjustments for net debt and transaction expenses, and
 a price of $ 10.00 per share of New XCF Common Stock.

 The
Company is evaluating the accounting for this transaction as of the date of these financial statements.

 F- 18

 Consulting
Agreement with Focus Impact Partners

 On
February 19, 2025, XCF and Focus Impact Partners entered into a strategic consulting agreement (the "Consulting Agreement"),
pursuant to which Focus Impact Partners will provide XCF (and, the post-transaction company following completion of the Business Combination)
with certain consulting services. Under the terms of the Consulting Agreement, Focus Impact Partners will receive an annual consulting
fee of $1,500,000, which will be payable in monthly installments of $125,000 starting with an initial payment on or prior to March 31,
2025 (pro-rated from February 19, 2025, through and including March 31, 2025). In addition to the annual fee, the Consulting Agreement
also provides that Focus Impact Partners is entitled to an additional consulting fee in connection with any acquisition, merger, consolidation,
business combination, sale, divestiture, financing, refinancing, restructuring or other similar transaction for which Focus Impact Partners
provides consulting services, the amount and terms of which will be subject to mutual agreement between the company and Focus Impact
Partners consistent with the market practice for such consulting services.

 ELOC
Agreement

 On
May 30, 2025, NewCo and XCF entered into an equity line of credit purchase agreement (the "ELOC Agreement") with Helena Global
Investment Opportunities I Ltd ("Helena"). Pursuant to the ELOC Agreement, following the completion of XCF's previously
announced business combination with Focus Impact, NewCo will have the right to issue and to sell to Helena from time to time, as provided
in the ELOC Agreement, up to $ 50,000,000 of Class A Common Stock of NewCo, subject to the conditions set forth therein. As a commitment
fee in connection with the execution of the ELOC Agreement, XCF has issued to Helena 740,000 shares of XCF's common stock, representing
the expected number of shares of its common stock that will be equal to 500,000 shares of NewCo Class A Common Stock as of the closing
of the business combination.

 Helena
Note

 On
May 30, 2025, NewCo, XCF, Randall Soule, in his individual capacity as a shareholder of XCF, and Helena entered into a promissory note
(the "Helena Note") for gross principal amount of $ 2,000,000. The Helena Note bears interest of $ 400,000, is unsecured, and
is due at the earlier of (i) the date that is three months from Helena's disbursement of the loan evidenced by the Helena Note,
(ii) an event of default (as specified in the Helena Note), if such note is then declared due and payable in writing by the holder or
if a bankruptcy event occurs (in which case no written notice from the holder is required) or (iii) in connection with future debt or
equity issuances by NewCo or its subsidiaries. In connection with the issuance of the Helena Note, Soule has agreed to transfer 2,840,000
shares of XCF common stock held by him to Helena, representing the expected number of shares of XCF common stock that will be equal to
2,000,000 shares of NewCo Class A Common Stock (the "Advanced Shares") as of the closing of the business combination. Upon
Helena's receipt of an aggregate of $2,400,000 in (i) payments from NewCo and (ii) aggregate net proceeds from the sale of Advanced
Shares, NewCo's payment obligations for principal and interest under the Helena Note will have been satisfied and Helena is obligated
to return any remaining Advanced Shares to Soule. If the Helena shall have sold all of the Advanced Shares and not yet received at least
$2,400,000 in net proceeds from the sale thereof and in other payments from NewCo, NewCo shall remain responsible for payment of any
shortfall, which shall be payable as otherwise required under the terms of the Helena Note. As disclosed above with respect to the Helena
Note, in connection with the issuance of the Helena Note, Randall Soule agreed to transfer 2,840,000 shares of XCF common stock held
by him to Helena. The Company and Mr. Soule entered into a Share Issuance Agreement dated as of May 30, 2025, pursuant to which the Company
agreed to issue Mr. Soule 2,840,000 shares of XCF common stock in consideration for Mr. Soule's transfer of an equal number of
shares to the Investor.

 On
July 10, 2025, New XCF and Helena entered into Amendment No. 1 to the Helena Note dated May 30, 2025, by and between NewCo, Helena and
Randall Soule. Pursuant to Amendment No. 1, in exchange for a cash payment from Helena of $ 2,249,771, the Company and Soule waived Helena's
obligation to return certain shares of the Company's Class A Common Stock pursuant to Section 11.2 of the original Helena Note.
The Company and Soule agreed to amend the Share Issuance Agreement dated as of May 30, 2025 between the Company and Soule. Under the
terms of the amendment, Soule has agreed to return to the Company for cancellation of certain shares of the Company's Class A Common
Stock that had been issued to him pursuant to the original Share Issuance Agreement.

 F- 19

 EXHIBIT

 Exhibit

 No.

 Description

 31.1

 Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 31.2

 Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 32.1

 Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 32.2

 Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 101.INS

 101.SCH

 101.CAL

 101.LAB

 101.PRE

 101.DEF

 Cover

 SIGNATURES

 Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.

 XCF GLOBAL CAPITAL, INC.

 Date: September 15, 2025

 By:

 /s /
 Mihir Dange

 Mihir Dange

 Chief Executive Officer

 Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

 Name

 Title

 Date

 /S/
 Mihir Dange

 Chief Executive Officer;
 Director

 September
 15, 2025

 Mihir
 Dange

 (Principal
 Executive Officer)

 /s/
 Simon Oxley

 Chief
 Financial Officer

 September
 15, 2025

 Simon
 Oxley

 (Principal
 Financial Officer)

 /s/
 Pamela Abowd

 Chief
 Accounting Officer

 September
 15, 2025

 Pamela
 Abowd

 (Principal
 Accounting Officer)