Schedule of revenue and assets by segment |
Schedule of revenue and assets by segment | |
| | | |
| | | |
| | |
Three months ended March 31, 2025 | |
| | |
| | |
| |
| |
EPM | | |
CPD | | |
Total | |
Segment revenue | |
$ | 12,077,678 | | |
$ | 92,033 | | |
$ | 12,169,711 | |
Significant expenses: | |
| | | |
| | | |
| | |
Segment direct costs | |
| 344,414 | | |
| — | | |
| 344,414 | |
Segment payroll and benefits | |
| 9,898,421 | | |
| 405,812 | | |
| 10,304,233 | |
Segment selling, general and administrative (1) | |
| 1,401,786 | | |
| 314,904 | | |
| 1,716,690 | |
Segment legal and professional | |
| 438,362 | | |
| 76,062 | | |
| 514,424 | |
Adjusted loss from operations | |
$ | (5,305 | ) | |
$ | (704,745 | ) | |
$ | (710,050 | ) |
| |
| | | |
| | | |
| | |
Reconciliation to consolidated loss from operations: | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | |
Bad debt expense | |
| — | | |
| — | | |
| 55,754 | |
Acquisition cost | |
| — | | |
| — | | |
| 416,171 | |
Depreciation and amortization | |
| — | | |
| — | | |
| 591,552 | |
Loss from operations | |
| — | | |
| — | | |
$ | (1,773,527 | ) |
Three months ended March 31, 2024 | |
| | |
| |
| |
EPM | | |
CPD | | |
Total | |
Segment revenue | |
$ | 11,814,751 | | |
$ | 3,421,141 | | |
$ | 15,235,892 | |
Significant expenses: | |
| | | |
| | | |
| | |
Segment direct costs | |
| 553,167 | | |
| 1,766,060 | | |
| 2,319,227 | |
Segment payroll and benefits | |
| 8,994,861 | | |
| 579,390 | | |
| 9,574,251 | |
Segment selling, general and administrative (1) | |
| 1,500,698 | | |
| 272,269 | | |
| 1,772,967 | |
Segment legal and professional | |
| 405,264 | | |
| 242,517 | | |
| 647,781 | |
Adjusted income from operations | |
$ | 360,761 | | |
$ | 560,905 | | |
$ | 921,666 | |
| |
| | | |
| | | |
| | |
Reconciliation to consolidated income from operations | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | |
Bad debt expense | |
| — | | |
| — | | |
| 204,021 | |
Depreciation and amortization | |
| — | | |
| — | | |
| 553,103 | |
Income from operations | |
| — | | |
| — | | |
$ | 164,542 | |
(1) |
|
Excludes bad debt expense |
|